{"text_format":"1","workbook":"xlsx","n_sheets":43,"sheets":["Introduction","Print Guide","Guidance","Assumptions","Energy Balance","GHG Balance","Growth","BAU projected Energy Balances","BAU projected GHG Balances","coordinates","Mitigation options","Report_print.1","Report_print.2","Report_print.3","Report_print.4","Results","LCOE & LCOT","Tracking progress","Agriculture","Biomass energy","CCS","Cement","Coal bed mine methane","EE households","EE industry","EE own generation","EE service","EE supply side","Energy distribution","Forestry","Fossil fuel switch","Fugitive","Geothermal","HFCs, PFCs, SF6","Hydro","Landfills","Marine","Methane avoidance","N2O","Solar","Storage","Transport","Wind"],"not_rendered":{"charts":19,"images":10,"macros":1,"external_links":2,"defined_names":172,"comments":5,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Introduction","index":0,"n_rows":19,"n_cols":10,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
[]
[null,"GACMO version 2.01",null,null,null,null,null,null,"Current step",1]
[null,"Welcome to the Greenhouse gas Abatement Cost MOdel - GACMO"]
[null,"The GACMO tool was developed by the UNEP Copenhagen Climate Centre\nIn case of questions or feedback on GACMO, please contact Aiymgul Kerimray (aiymgul.kerimray@un.org) or Denis Desgain (denis.desgain@un.org)"]
[]
[null,"What is GACMO?"]
[null,"The GACMO (Greenhouse Gas Abatement Cost Model) tool is a GHG emissions bottom-up modelling tool developed by the UNEP Copenhagen Climate Centre (UNEP-CCC) over more than 20 years.\n\nThe GACMO tool allows countries to carry out rapid but accurate evaluations of the GHG emissions impacts of a variety of mitigation options. The tool is used to calculate the GHG emissions reductions resulting from specific mitigation actions and to establish a mitigation scenario built on the specific mitigation actions compared to a BAU scenario. It must be noted that GACMO does not integrate the interactions among measures assessed simultaneously. The GACMO tool can thus support technical experts and decision-makers to assess and understand the GHG emissions impacts of climate mitigation actions.\n\nThis version of the GACMO tool includes 9 spreadsheets with technical data that the user needs to consider following a stepwise approach. The interface of the tool is made so that the user is taken from the first spreadsheet to the last spreadsheet following a logical order. The calculations and the generation of graphs are done in an automated way. This means that the user, who has the data required to use GACMO, does not need to be familiar with the calculations themselves in order to use the tool, but only with how to enter the inputs, as well as interpret the results.\nThe formulas included in the GACMO tool are based on the mitigation methodologies proposed under the Clean Development Mechanism (CDM) as well as on the IPCC methodologies. Therefore, GACMO is in line with the most recent internationally approved GHG emission calculation methodologies.",null,null,null,null,"•"]
[null,"The GACMO tool includes a series of default values, that are already pre-loaded in the tool and that the user does not have to update unless the user has better inputs and wants to make more precise estimates. These default values are all visible and accessible by the user. The first group of data with default values are those of key mitigation parameters, such as the IPCC database of emission factors (2006 IPCC Guidelines) and the global warming potential (GWP). In the case of GWP, GACMO uses by default the most recent values of those parameters established by the IPCC, although previous GWP values are also available in GACMO. The second group of data with default values are those for the mitigation potential parameters and economic-financial parameters of each mitigation option and their corresponding reference option in the baseline situation. In this case, GACMO uses by default, average values calculated from relevant CDM projects available on the CDM website and summarized in the project pipeline developed at UNEP-CCC. Experience has shown that the use of default values for data related to baseline and mitigation options works well in GACMO. However, it is possible for a GACMO user to modify those default values for data related to the mitigation and reference options to replace them with values specific to their case (country, city region, industrial activity). This allows the user to get more accurate results out of the GACMO application.\n\nThe main data required to use GACMO are those of the energy balance for a specific year (considered as the start year), that is the data of the sectoral energy consumption of fossil fuels and electricity of a country, as well as the GHG emissions for the other non-energy sectors for the same year (taken for example from a national GHG inventory report). From these data, GACMO calculates the GHG emissions for the start year, that is, for the year in which the data were collected (generally the most recent year for which the necessary data is available). Then, applying growth factors for each sector (these factors are specific to the country and are estimated and entered in GACMO by the user), GACMO will project the GHG emissions to build a reference scenario also called baseline scenario (or Business as Usual - BAU), towards the years 2025, 2030, 2035 and/or 2050.\n\nTo build the GHG mitigation scenario, GACMO proposes a list of 119 mitigation options for the different sectors. These mitigation options are organized into 26 categories of activities, such as agriculture, biomass energy, energy efficiency in homes, forestry, as well as geothermal, hydroelectric, solar, wind energy, among others. Once the mitigation options of interest have been selected by the user, the tool projects the emissions based on the previous growth factors and establishes a mitigation scenario for the years 2025, 2030, 2035, and/or 2050. GACMO calculates also the GHG emissions reductions and an approximation of the investment costs, as well as operation and maintenance costs, which result from each selected mitigation action.\n\nIn summary, the key data used as inputs and required for running GACMO are:"]
[null,"•  Basic data about the country, such as the local currency, the exchange rate with the dollar, the discount rate;\n•  Cost and technical data related to the different fossil fuels and electricity;\n•  Energy balance data in the start year, that is, the production/consumption data of fossil fuels and electricity for a country;\n•  Data on the GHG emissions for the key non-energy sectors in the start year: Agriculture, Forests, Waste, and Industrial processes;\n•  Growth factors estimated over specific time periods for different sectors of activities;\n•  The number of units of each mitigation option (selected by the user) penetrating toward the years 2025, 2030, 2035, and/or 2050."]
[null,"Finally, the GACMO tool can also be used to monitor the GHG emission reductions achieved through the effective implementation of mitigation options. Therefore, GACMO can be used additionally as a tool for tracking the progress made in implementing climate change mitigation options.\n\nThe GACMO tool can be used at the national level (country level) but can also be adapted to be used at sub-national level (region or city). GACMO can be very useful for the preparation of national reports such as National Communications, Biennial Update Reports (BURs), Biennial Transparency Reports (BTRs), or for the preparation and update of Nationally Determined Contributions (NDCs)."]
[null,"What is the structure of GACMO?"]
[null,"This version of the GACMO tool includes different spreadsheets contained in an Excel file that the user needs to consider following a stepwise approach. The interface of the tool is made so that the user is taken from the first spreadsheet to the last spreadsheet following a logical order.\n\nThe two first sheets are the Introduction and the Guidance. We strongly recommend the user to read these two sheets before starting using the tool.\n\nThe tool includes seven technical sheets: Assumptions, Energy Balance, GHG Balance, Growth, BAU projected Energy Balances, BAU projected GHG Balances, and Mitigation Options. These sheets include a series of tables that the user needs to consider and where the user will have to introduce the data inputs required to run the GACMO tool. Each sheet starts with an introductory text explaining the purpose of the sheet and what data and inputs need to be considered by the user.\n\nThe next sheet Results includes all the results and graphics resulting from the application of the GACMO tool run by the user. Each sheet starts with an introductory text describing the results found on the sheet. Note that a button is also provided to the user to automatically produce a summary of the results as a PDF document."]
[null,"The last sheet Tracking progress is the sheet that can be used by the user to monitor the progress made in implementing each mitigation action. The Tracking progress sheet is thus used ex-post, that is, once the mitigation options are under implementation or have been implemented, to estimate and monitor the effective reductions of GHG emissions.\n\nFinally, GACMO includes a long list of technology sheets, including \"Agriculture\", \"Biomass Energy\", \"CCS\", \"Cement\", \"Coalmine CH4\", \"EE households\", \"EE Industry\", \"EE own generation\", \"EE service\", \"EE supply side\", \"E distribution\", \"Forestry\", \"Fossil fuel switch\" …. These sheets include the tables with the specific cost and technical data of each mitigation option, as well as the corresponding reference option. Note that these sheets are hidden by default, but the user can access those sheets and the data table of each mitigation option by clicking on the name of the mitigation option in the Mitigation Options sheet."]
[null,"GACMO has around 40 spreadsheets contained in an Excel file. These sheets can be divided into 3 large groups:\n \n• Sheets of data or inputs, including \"Start year balance\", \"Growth\", \"Assumptions\", \"Main 25/30/50\". These are the sheets in which the user enters the data required to define the particular inputs of the case under study;\n• Sheets of outputs or results, including \"Growth\", \"Graph\". These are the sheets in which the main results are found;\n• Technology sheets, including \"Agriculture\", \"Biomass Energy\", \"CCS\", \"Cement\", \"Coalmine CH4\", \"EE households\", \"EE Industry\", \"EE own generation\", \"EE service\", \"EE supply side\", \"E distribution\", \"Forestry\", \"Fossil fuel switch\",…. These are the sheets in which the specific data of each mitigation option, as well as of the corresponding reference option, are found. The appendixes 1 and 2 list respectively all the categories of activities and all the mitigation options included in GACMO.\n\nIn addition, GACMO includes a spreadsheet called “MRV” in which the progress in implementing each mitigation action selected by the user can be monitored. This sheet is used ex-post, that is, once the mitigation options have been implemented, to estimate and monitor the effective reductions of the GHG emissions.\n"]
[]
[null,"GACMO COPYRIGHTS"]
[null,"The GACMO tool has been developed by the UNEP Copenhagen Climate Centre (UNEP-CCC).\n \nNote that the tool is regularly updated. The last version of GACMO is always made available on the UNEP-CCC website at https://unepccc.org/gacmo-tool/ \n \nAll the versions of the GACMO tool can be downloaded and used free of charge by any user and can be installed on a personal computer. However, it is not allowed to make any commercial use of the GACMO tool without the prior authorization of UNEP-CCC.\n \nFor any inquiries and authorization requests, please contact UNEP-CCC at unep-ccc@un.org."]
[]
[null,"This version of the tool has been developed under the Initiative for Climate Action Transparency (ICAT)."]

{"sheet":"Print Guide","index":1,"n_rows":81,"n_cols":3,"rows_kept":81,"cut":false,"hidden":true,"merged":[[75,2,75,13],[76,1,76,13],[79,1,79,13],[80,1,80,13],[67,2,67,13],[68,1,68,13],[69,2,69,13],[72,1,72,13],[73,2,73,13],[74,1,74,13],[66,1,66,13],[51,1,51,13],[52,1,52,13],[53,1,53,13],[56,1,56,13],[57,1,57,13],[58,1,58,13],[59,2,59,13],[60,1,60,13],[61,1,61,13],[62,1,62,13],[65,1,65,13],[48,1,48,13],[31,1,31,13],[34,1,34,13],[35,2,35,13],[36,1,36,13],[39,1,39,13],[40,2,40,13],[41,1,41,13],[42,2,42,13],[43,1,43,13],[44,1,44,13],[47,1,47,13],[30,2,30,13],[15,2,15,13],[16,1,16,13],[17,2,17,13],[18,1,18,13],[19,2,19,13],[20,1,20,13],[21,2,21,13],[24,1,24,13],[27,1,27,13],[28,2,28,13],[29,1,29,13],[22,1,22,13],[23,2,23,13],[4,1,6,13],[7,1,9,13],[12,1,12,13],[13,2,13,13],[14,1,14,13]]}
[]
[null,"Quick step by step guidance for using GACMO:"]
[]
[null,"How to start"]
[null,"This version of the GACMO tool includes different spreadsheets contained in an Excel file that the user needs to consider following a stepwise approach. The interface of the tool is made so that the user is taken from the first spreadsheet to the last spreadsheet following a logical order.\n\nThe two first sheets are the Introduction and the Guidance. We strongly recommend the user to read these two sheets before starting using the tool.\n\nThe tool includes seven technical sheets: Assumptions, Energy Balance, GHG Balance, Growth, BAU projected Energy Balances, BAU projected GHG Balances, and Mitigation Options. These sheets include a series of tables that the user needs to consider and where the user will have to introduce the data inputs required to run the GACMO tool. Each sheet starts with an introductory text explaining the purpose of the sheet and what data and inputs need to be considered by the user.\n\nThe next sheet Results includes all the results and graphics resulting from the application of the GACMO tool run by the user. Each sheet starts with an introductory text describing the results found on the sheet. Note that a button is also provided to the user to automatically produce a summary of the results as a PDF document."]
[]
[]
[null,"The last sheet Tracking progress is the sheet that can be used by the user to monitor the progress made in implementing each mitigation action. The Tracking progress sheet is thus used ex-post, that is, once the mitigation options are under implementation or have been implemented, to estimate and monitor the effective reductions of GHG emissions.\n\nFinally, GACMO includes a long list of technology sheets, including \"Agriculture\", \"Biomass Energy\", \"CCS\", \"Cement\", \"Coalmine CH4\", \"EE households\", \"EE Industry\", \"EE own generation\", \"EE service\", \"EE supply side\", \"E distribution\", \"Forestry\", \"Fossil fuel switch\",…. These sheets include the tables with the specific cost and technical data of each mitigation option, as well as the corresponding reference option. Note that these sheets are hidden by default, but the user can access those sheets and the data table of each mitigation option by clicking on the name of the mitigation option in the Mitigation Options sheet.\n\nA more detailed guidance for the use of each sheet is provided below. This guidance can also be opened in PDF and printed by clicking on the two buttons located in the upper-right corner of this Guidance sheet."]
[]
[]
[]
[null,"Step 1: Assumptions"]
[null,"The Assumption sheet includes all the basic country, cost, and technical data that the GACMO tool needs as inputs for the calculations.\n\nFirst, in the Basic country information table, the user must introduce:"]
[null,"•\n•\n\n•\n•\n•","The name of the country.\nThe start year = the year in which the data of the energy balance and GHG emissions of non-energy sectors are collected. This is generally the most recent year for which the necessary data are available.\nThe currency = the system of money in general use in the country\nThe exchange rate used (1US$=) = the price of the country's money in relation to the US dollar.\nDiscount rate = the interest rate used to determine the present value of future cash flows in a discounted cash flow analysis."]
[null,"Second, in the Energy prices used for the entire future period and Fuel prices (all in 2020 prices) tables, the user must introduce: "]
[null,"•\n","The Energy prices in US$/unit for crude oil, all distillates, coal, lignite, and natural gas used in the energy mix of the country. The model uses the historical relationship between the price of crude oil/liter and the price of distillate/liter. These prices can be entered as constant fuel prices estimated for the future."]
[null,"Third, in the Electricity table, the user must introduce:"]
[null,"•\n•\n•","US$/kWh = The price of electricity in US$/kWh\nCombined Margin (CM) Other = the grid emission factor or CO2 emission factor for electricity production.\nNote that the value for the Electricity grid losses & own consumption is calculated by the GACMO tool and imported from the Energy Balance sheet."]
[null,"Fourth, in the Sector specific Emission factors (kg GHG/GJ) table, the user must introduce:"]
[null,"•\n","The greenhouse gas emission factor for all the fossil fuels. It has to be noted that average default values for those fuel emissions factors are provided by GACMO, but the user can adjust them if national values are available for the same fuels."]
[null,"Fifth, in the Global warming potentials tables, the user must introduce:"]
[null,"•\n","The Global Warming Potential (GWP) for methane (CH4) and for nitrous oxide (N2O). GACMO provides the IPCC GWP as default values. It has to be noted that the GWP of PFC gas is also included in GACMO but it is at the level of the \"HFC PFC SF6 technology sheet\""]
[null,"Finally, in the Population and GDP in Start year table, the user must introduce:"]
[null,"•\n","The Population and the Gross Domestic Product in the start year"]
[null,"ONCE THE DATA HAVE BEEN INSERTED IN THE ASSUMPTION SHEET, YOU CAN CLICK “GO TO STEP 2: ENERGY BALANCE”."]
[]
[null,"Step 2: Energy Balance"]
[null,"The Energy Balance sheet includes the energy data disaggregated by sector of activity for the start year.\n\nIn the two first tables Energy balance in TJ – Country X - Base year and Base year energy balance in mega tonnes and million cubic meters, the balance contains columns for all the fossil fuels, and rows for all the normal sectors of the energy balance."]
[null,"•","For the fossil fuels used in the country's energy mix at the start year, the user must include the amounts of the different fuels used by each normal sector of activity. Usually, the input unit for this energy balance is TJ. However, the user can choose to insert the data in units of mass or volume (mega tonnes and million cubic meters). The user can select either one or another input by clicking the button “Select unit for input (TJ or Mass/volume)”."]
[null,"Once the user has included the energy balance data in TJ or mass/volume units, GACMO automatically calculates the energy balance in ktoe unit. For those calculations, GACMO uses the default IPCC emission factors in tCO2/toe, and calorific values in toe/(ton or m3). The table with the energy balance calculated in ktoe can be shown (or hidden) by clicking the button “Show/Hide table in ktoe values”.\n\nFinally, in the last table Base year electricity balance in GWh, the user must include:"]
[null,"•\n•","Electricity consumption data = amounts of electricity (in GWh unit) used by each normal sector of activity\nElectricity production data = amounts of electricity (in GWh unit) produced with each fossil fuel or renewable energy source"]
[null,"ONCE THE DATA HAVE BEEN INSERTED IN THE ENERGY BALANCE SHEET, YOU CAN CLICK “GO TO STEP 3: GHG BALANCE”."]
[]
[null,"Step 3:  GHG Balance"]
[null,"The GHG Balance sheet includes the GHG emissions data disaggregated by sector of activity for the start year.\n\nThe first table CO2 Emissions – Country X - Start year includes the balance for the CO2 emissions at the start year expressed in ktCO2 equivalents unit. GACMO automatically calculates the data in this table. The user should not insert or modify the data in this table.\n\nIn the second table Non-CO2 emissions, non-fuel combustion sectors, the user must include:"]
[null,"•","The CH4 and N2O data, expressed in ktCO2 equivalent units for each sector/sub-sector as defined by the IPCC. Those data can be found in the greenhouse gas national inventory of the country calculated for the start year. If no data are available for the start year, the user can alternatively take the data for the year closest to the start year."]
[null,"ONCE THE DATA HAVE BEEN INSERTED IN THE GHG BALANCE SHEET, YOU CAN CLICK “GO TO STEP 4: GROWTH FACTORS”."]
[]
[null,"Step 4: Growth factors"]
[null,"The Growth sheet includes the expected growth in energy consumption for the different sectors of activity for different periods of time.\n\nIn the table Growth from the start year – Country X, the user must include:"]
[null,"•\n•","The Population growth, estimated for the different periods: start year-2025, 2025-2030, 2030-2035, and 2030-2050.\nThe GDP growth, estimated for the different periods: start year-2025, 2025-2030, 2030-2035, and 2030-2050."]
[null,"Note that these two parameters Population growth and GDP growth are only used by GACMO to calculate the GHG emissions of the country expressed per capita or per GDP units."]
[null,"•","The annual growth in energy consumption estimated for each sector of activity for the different periods: start year-2025, 2025-2030, and 2030-2050. It must be noted that those data can be estimated from the historical values of each sector of activity. Alternatively, those estimations can eventually be found in national or sectoral documents (for example energy plan of the country) or can be estimated by national experts to the best of their knowledge."]
[null,"GACMO automatically calculates the percentage increase from the start year to 2025, 2030, 2035, and 2050."]
[null,"ONCE THE DATA HAVE BEEN INSERTED IN THE GROWTH SHEET, YOU CAN CLICK “GO TO STEP 5: BAU ENERGY BALANCES”.\n\nNote that after the user clicks on “Go to Step 5”, the sheets Steps 1-4 will be hidden. This is because Step 4 finishes the process of input data collection for the Start Year and for the BAU scenario. The next steps depict the results for the BAU scenario (Steps 5-6) and the calculations for building the Mitigation Scenario (Step 7). If the user needs to change the input data, it is possible to go back to the initial sheets at any moment by clicking on “Go back to Step 1-4”."]
[]
[null,"Step 5: BAU Energy balances"]
[null,"The BAU projected energy balances sheet includes the future energy balances for the years 2025, 2030, 2035, and 2050.\n\nBased on the energy balance data for the start year and on the growth factors introduced by the user, GACMO calculates the data for the Fossil fuel balance and for the Electricity balance projected for the future years 2025, 2030, 2035, and 2050.\n\nThe user can navigate between the energy balance tables for the different years (2025, 2030, 2035, 2050) expressed in TJ or ktoe units by clicking the corresponding buttons in the upper part of this sheet.\n\nIt must be noted that the user should not modify any of the data calculated by GACMO shown in the tables Fossil fuel balance – year – Country X and Electricity balance – year. However, a user may exceptionally decide to modify a specific data in one of these tables in the case that the user would like to reflect a change in the energy matrix which is not taken into account by the projections made by GACMO. The user should only make such a change if he/she is completely familiar with those types of data as the change will have an impact on the emissions scenarios and results obtained."]
[null,"ONCE YOU HAVE REVIEWED THE TABLES OF THE BAU PROJECTED ENERGY BALANCES SHEET, YOU CAN CLICK “GO TO STEP 6: BAU GHG BALANCES”."]
[]
[null,"Step 6: BAU projected GHG balances"]
[null,"The BAU projected GHG balances sheet includes the future greenhouse gas emissions balances for the years 2025, 2030, 2035, and 2050.\n\nBased on the greenhouse gas balance data for the start year and on the growth factors introduced by the user, GACMO calculates the data for the greenhouse gas balances projected for the future years 2025, 2030, 2035, and 2050. These data are shown in two tables respectively for the CO2 balance and for the CH4 and N20 balances expressed in ktCO2e.\n\nThe user can navigate between the greenhouse gas balance tables for the different years (2025, 2030, 2035, 2050) by clicking the corresponding buttons in the upper part of this sheet."]
[null,"It must be noted that the user should not modify any of the data calculated by GACMO shown in the tables CO2 balance and CH4 and N20 balances. However, a user may exceptionally decide to modify a specific data in one of these tables in the case that the user would like to reflect a change in the greenhouse gas balance which is not taken into account by the projections made by GACMO. The user should only make such a change if he/she is completely familiar with those types of data as the change will have an impact on the emissions scenarios and results obtained.\n\nIn this BAU projected GHG balances sheet, GACMO calculates the total greenhouse gas emissions for the future years 2025, 2030, 2035, and 2050 in the BAU scenario. By connecting the points corresponding to those emissions in the start year, 2025, 2030, 2035, and 2050, GACMO draws a greenhouse gas emissions curve corresponding to the BAU scenario. This curve can be seen in a graph in the Results sheet."]
[null,"ONCE YOU HAVE REVIEWED THE TABLES OF THE BAU PROJECTED GHG BALANCES SHEET, YOU CAN CLICK “GO TO STEP 7: MITIGATION OPTIONS”."]
[]
[null,"Step 7: Mitigations Options"]
[null,"The Mitigation Options sheet includes the mitigation options that will be under implementation in the country by the years 2025, 2030, 2035, and 2050. This sheet is used by GACMO to build the greenhouse gas mitigation scenario.\n\nGACMO includes 119 mitigation options (Reduction options in column C) grouped by category or activity types (Type in column B). All 119 mitigation options are shown by default for the years 2025, 2030, 2035, and 2050. The user can shift between each year by clicking the corresponding year button in the upper part of the sheet. In addition, if the user wants to see only the mitigation options for a specific group of category or activity types, the user can select the corresponding category/ies or activity/ies by clicking the button Select reduction option sector/type in the upper part of the sheet.\n\nIf the user notices that a specific mitigation option relevant to the country is not included in GACMO, the user can contact UNEP-CCC using the email mentioned in the Introduction sheet, and we will try to include the missing mitigation option."]
[null,"For each year 2025, 2030, 2035, and 2050, the user has to consider the mitigation options that are relevant to the national context and that will be included in the greenhouse gas mitigation scenario. Then for each mitigation option considered, in column I (Units penetrating in 2025/2030/2035/2050) the user needs to indicate the number of units expected to be under implementation by the year 2025 (/2030/2035/2050). For each mitigation option, the number introduced by the user in column I has to take into account the sub-type unit described in column E. This can for example be in “ha” in the case of mitigation options in agriculture, in ”MW” in the case of mitigation options in the energy power sector, in “number of bulbs” in the case of mitigation options in lighting, etc. The number in column I has also to take into account the value already included in the sub-type unit described in column E. For example, for the mitigation option “Efficient lighting with LEDs” (line 33), the value of the sub-type unit is “1000 bulbs”. In this example, if the user expects to have 1 million LED bulbs under implementation by 2025, the number that will be included in column I is 1000, as 1000 x 1000 bulbs = 1 million. Finally, it has to be noted that the numbers indicated for the years 2025, 2030, 2035, and 2050 are total numbers (and not cumulative numbers). In our LEDs example, if the user expects to have 1 million LED bulbs under implementation by 2025 and 2 million LED bulbs under implementation by 2030, the numbers that will be included in column I are 1000 for 2025 (as 1000 x 1000 bulbs = 1 million) and 2000 for 2030 (as 2000 x 1000 bulbs = 2 million). Remember that the user only needs to indicate a number in column I for the mitigation options considered relevant in a certain year as per the country's national context. For the mitigation options that are not considered relevant, the corresponding cells in column I are left blank."]
[null,"In the table of the Mitigation Options sheet, GACMO provides also other information or data for each mitigation option, in many cases calculated from the number of penetrating units included in the column I by the user. These additional information or data are found in the columns D, F, G, H, J, K, L, M, N, O, and P."]
[null,"•\n•\n•\n•\n\n•\n\n•\n\n•\n\n•\n•\n\n•","Column D = abatement cost reduction in US$/ton CO2e.\nColumn F = GHG emissions reduction in tCO2 equivalent per unit of the mitigation option as defined in column E.\nColumn G = total investment cost in Millions of US$ for the mitigation option, as additional cost compared to the total investment cost of the reference option.\nColumn H = total annual operational cost in Millions of US$/year for the mitigation option, as additional cost compared to the total annual operational cost of the reference option. ______________\nColumn J = total GHG emissions reduction in ktco2 equivalent achieved by the implementation of the number of units of the mitigation option penetrating by the year 2025/2030/2035/2050 (as per column I).\nColumn K = cumulative GHG emissions reduction in ktco2 equivalent achieved by the implementation of the number of units of all the mitigation options penetrating by the year 2025/2030/2035/2050 (as per column I).\nColumn L = cumulative GHG emissions reduction as the % of the total reduction achieved in the year 2025/2030/2035/2050 in comparison to the baseline emissions for this year, by the implementation of the number of units of all the mitigation options penetrating by the year.\nColumns M, N = savings of diesel and gasoline, which cannot be replaced by biodiesel and bioethanol.\nColumn O = the reduction (savings) in electricity consumption in GWh achieved by the implementation of the number of units of the mitigation option penetrating by the year 2025/2030/2035/2050 (as per column I).\nColumn P = electricity produced in GWh by the implementation of the number of units of the mitigation option penetrating by the year 2025/2030/2035/2050 (as per column I)."]
[null,"In this Mitigation Options sheet, GACMO calculates thus the total greenhouse gas emissions for the future years 2025, 2030, 2035, and 2050 in the mitigation scenario, that is including the implementation of the mitigation options considered by the user. By connecting the points corresponding to those emissions in the start year, 2025, 2030, 2035, and 2050, GACMO draws a greenhouse gas emissions curve corresponding to the mitigation scenario. This curve can be seen in a graph in the Results sheet."]
[null,"It must be noted that all the calculations for emissions reductions and costs made by GACMO use default technical and cost values specific to each mitigation option. These default values have been calculated as average values out of the CDM projects pipeline developed at UNEP-CCC. The use of these average default values for emissions reductions and cost data constitutes a good approximation and allows the user to get good results out of GACMO. If the user wishes to have access to the default technical and cost values for a specific mitigation option, he/she can click on the name of the corresponding mitigation option in column C of the Mitigation Options sheet. This will bring the user to a table including all the technical and cost data of the specific mitigation option used in the calculations (please refer to the next section Technology Sheets in case you would like to learn more about these mitigation options table)."]
[null,"ONCE THE DATA HAVE BEEN INSERTED IN THE MITIGATION OPTIONS SHEET AND ONCE YOU HAVE REVIEWED THE TABLES OF THE TECHNOLOGY SHEETS FOR EACH MITIGATION OPTION (see step Technology Sheets below), YOU CAN CLICK “GO TO STEP 8: RESULTS”."]
[]
[null,"Step - Technology Sheets"]
[null,"All the calculations for emissions reductions and costs made by GACMO use default technical and cost values specific to each mitigation option. These default values have been calculated as average values out of the CDM projects pipeline developed at UNEP-CCC. The use of these average default values for emissions reductions and cost data constitutes a good approximation and allows the user to get good results out of GACMO.\n\nTo access the table with the default technical and cost values for a specific mitigation option, the user can click on the name of the corresponding mitigation option in column C of the Mitigation Options sheet. This will bring the user to a Technology sheet grouping all the mitigation options of the same category and to a table including all the technical and cost data of the specific mitigation option used in the calculations. Once the user is done reviewing the table in the Technology sheet, click on “Return to Mitigation options” to go back to the Mitigation Options sheet.  "]
[null,"It is always recommended that the user takes the time to review the tables including all the default values for technical and cost data of the relevant mitigation options. If the user has values specific to the country's national context for some of the technical and cost data of the relevant mitigation options, the user can replace the corresponding default values with these specific values. By doing so, the user will increase the quality of the results out of GACMO.\n\nAll the tables including the technical and cost data of the specific mitigation options in the Technology sheets are built in the same way:"]
[null,"•\n•\n\n•\n\n•\n•\n\n•\n•\n•\n\n•\n•","The top line contains the name of the mitigation option.\nThe upper left table contains the economic calculation with a column for the reduction option (or mitigation option), a column for the reference option (without the implementation of the mitigation action), and a column with the cost impact (can be positive or negative) between the reduction and the reference options.\nThe next line in this part contains the investment in US$ for the reduction and for the reference option (sometimes only the induced increase of the reduction option compared to the reference option, i.e. only the additionality, appears in the table). first column).\nThe next line shows the project life, that is the number of years corresponding to the average life of the reduction or the reference option.\nThe next line shows the annual payment (= levelized cost) of the investment according to the discount rate used (shown in the general inputs table on the right) and the project life.\nThe following lines show the annual cost of operation and maintenance, fuel costs, and, in some cases, material costs.\nThe last line in this part shows the total costs.\nThe lower left table contains the GHG emission calculations with a column for the reduction option, a column for the reference option, and a column with the GHG reduction, that is, the difference between both options.\nBelow this, the resulting abatement cost (also referred to as average abatement cost) in US$/ton CO2 equivalent is calculated.\nAt the bottom, some notes explaining the option/action, if applicable, are displayed. Here the user will often see that an MDL PDD has been used to make the default data."]
[null,"To make calculations transparent, a table indicating all inputs is displayed on the right."]
[null,"•\n•\n•","The upper part shows the general inputs used for the reference and reduction options. Several of these are taken from the Assumptions sheet.\nBelow this part are the entries for the reduction option, including technical characteristics and unit costs.\nBelow this part are the entries for the reference option."]
[]
[null,"Step 8: Result sheet"]
[null,"The Results sheet includes all the final results for the greenhouse gas emissions reductions and for the cost calculations. The sheet also displays the graphical results from the data analysis.\n\nIn the Results sheet, the user will find the following information:"]
[null,"•","A Marginal Abatement Revenue Curve (MAR curve) comparing the relevant mitigation options for the years 2025, 2030, 2035, or 2050."]
[null,"A MAR curve corresponds to an inverted marginal abatement costs curve. The MAR curve is calculated based on the cost (investment and operational costs) of a mitigation option for reducing one unit of greenhouse gas emission – in US$/tCO2 equivalent - (y-axis), and on the total greenhouse gas emission reduction achieved by the same mitigation option per year – in ktCO2 equivalent/year - (x-axis). For a specific mitigation option, the MAR curve provides a graphical representation of the reduction potential of the option versus its cost. By integrating all the relevant mitigation options, the MAR curve compares the potential reductions among all the options versus their costs. Therefore, the MAR curve provides a very easy and quick way for the user, to identify the “win-win” mitigation options, that is the options that allow reducing the greenhouse gas emissions while having positive savings compared to their reference option. It must be noted that in the case of the MAR curve, the “win-win” mitigation options are located above the x-axis."]
[null,"•\n\n•\n•\n•\n•","A table with the total greenhouse gas emissions levels reached in the different years (start year, 2025, 2030, 2035, and 2050) for the BAU scenario and for the mitigation scenario.\nThe graph showing the curves for the total emissions in the BAU and the mitigation scenarios.\nA table showing the sectoral split of the emissions in the different years (start year, 2025, 2030, 2035, and 2050) for the BAU scenario.\nThe graph showing the curves for the sectoral emissions in the BAU scenario.\nA table showing the sectoral split of the emissions in the different years (start year, 2025, 2030, 2035, and 2050) for the mitigation scenario."]
[null,"IN CASE THE USER WOULD LIKE TO USE GACMO FOR TRACKING PURPOSES, THAT IS FOR EX-POST ESTIMATIONS, CLICK “GO TO STEP 9: TRACKING PROGRESS\"."]
[]
[null,"Step 9: Tracking Progress"]
[null,"The Tracking progress sheet is used by the user to monitor the progress made in implementing each mitigation action. The Tracking progress sheet is thus used ex-post, that is, once the mitigation options are under implementation or have been implemented, to estimate and monitor the effective reductions of GHG emissions.\n\nThe sheet includes a table with a structure similar to the table found in the Mitigation Options sheet. The table includes the 119 mitigation options (Reduction options in column C) grouped by category or activity types (Type in column B). All 119 mitigation options are shown by default. If the user wants to see only the mitigation options for a specific group of category or activity types, the user can select the corresponding category/ies or activity/ies by clicking the button \"Select sector/type for Tracking input\" in the upper part of the sheet."]
[null,"For the relevant mitigation options, the user has to introduce the number of units which has been effectively installed or implemented at the end of each year. The number of units inserted by the user has to take into account the value already included in the sub-type unit described in column D (as explained in the section about the Mitigation Options sheet).\n\nOnce the number of units of a specific mitigation option has been introduced in the column of a specific year, GACMO automatically calculates the total greenhouse gas emissions reduction achieved by the implementation of the corresponding units (in ktCO2 equivalent/year). These results can thus be used to monitor the real greenhouse gas emissions reduction achieved by a country by implementing a specific mitigation option or a group of options. In addition, GACMO includes three additional columns (AC, AD, and AE) where the user can introduce information related to the sources of finance used to implement the options and other information such as the entity responsible for implementing the option."]

{"sheet":"Guidance","index":2,"n_rows":87,"n_cols":22,"rows_kept":87,"cut":false,"hidden":true,"merged":[[88,1,88,2],[86,1,86,13],[9,1,9,2],[17,1,17,2],[32,1,32,2],[56,1,56,2],[52,1,52,2],[44,1,44,2],[61,1,61,2],[39,1,39,2],[70,1,70,2],[77,1,77,2],[84,1,84,2],[80,1,80,13],[81,2,81,13],[82,1,82,13],[85,1,85,13],[75,2,75,13],[78,1,78,13],[79,2,79,13],[71,1,71,13],[72,1,72,13],[73,2,73,13],[74,1,74,13],[35,1,35,13],[37,1,37,13],[42,1,42,13],[47,1,47,13],[49,1,49,13],[48,2,48,13],[36,2,36,13],[62,1,62,13],[63,1,63,13],[68,1,68,13],[65,2,65,13],[64,1,64,13],[66,1,66,13],[67,1,67,13],[57,1,57,13],[59,1,59,13],[58,1,58,13],[53,1,53,13],[54,1,54,13],[50,1,50,13],[46,2,46,13],[45,1,45,13],[41,2,41,13],[40,1,40,13],[20,1,20,13],[21,2,21,13],[33,1,33,13],[34,2,34,13],[22,1,22,13],[23,2,23,13],[24,1,24,13],[25,2,25,13],[28,1,28,13],[29,2,29,13],[30,1,30,13],[26,1,26,13],[27,2,27,13],[5,1,5,10],[18,1,18,13],[19,2,19,13],[10,1,12,13],[13,1,15,13]]}
[]
[null,"Quick step by step guidance for using GACMO:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Guidance sheet headings!",null,"Start row","End row"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"How to Start",null,11,16]
[null,"All cells in the worksheets where inputs are needed are",null,"yellow.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Assumptions",null,19,31]
[null,"Most of these cells contain default values. Those can be modified where appropriate.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy Balance",null,{"$f":"V4+3","v":34},38]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GHG Balance",null,{"$f":"V5+3","v":41},43]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Growth",null,{"$f":"V6+3","v":46},51]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BAU projected energy balances",null,54,55]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BAU projected GHG balances",null,58,60]
[null,"How to start",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mitigations Options",null,63,69]
[null,"This version of the GACMO tool includes different spreadsheets contained in an Excel file that the user needs to consider following a stepwise approach. The interface of the tool is made so that the user is taken from the first spreadsheet to the last spreadsheet following a logical order.\n\nThe two first sheets are the Introduction and the Guidance. We strongly recommend the user to read these two sheets before starting using the tool.\n\nThe tool includes seven technical sheets: Assumptions, Energy Balance, GHG Balance, Growth, BAU projected Energy Balances, BAU projected GHG Balances, and Mitigation Options. These sheets include a series of tables that the user needs to consider and where the user will have to introduce the data inputs required to run the GACMO tool. Each sheet starts with an introductory text explaining the purpose of the sheet and what data and inputs need to be considered by the user.\n\nThe next sheet Results includes all the results and graphics resulting from the application of the GACMO tool run by the user. Each sheet starts with an introductory text describing the results found on the sheet. Note that a button is also provided to the user to automatically produce a summary of the results as a PDF document.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Technology sheets (optional step)",null,72,76]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Results",null,79,83]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MRV",null,86,87]
[null,"The last sheet Tracking progress is the sheet that can be used by the user to monitor the progress made in implementing each mitigation action. The Tracking progress sheet is thus used ex-post, that is, once the mitigation options are under implementation or have been implemented, to estimate and monitor the effective reductions of GHG emissions.\n\nFinally, GACMO includes a long list of technology sheets, including \"Agriculture\", \"Biomass Energy\", \"CCS\", \"Cement\", \"Coalmine CH4\", \"EE households\", \"EE Industry\", \"EE own generation\", \"EE service\", \"EE supply side\", \"E distribution\", \"Forestry\", \"Fossil fuel switch\",…. These sheets include the tables with the specific cost and technical data of each mitigation option, as well as the corresponding reference option. Note that these sheets are hidden by default, but the user can access those sheets and the data table of each mitigation option by clicking on the name of the mitigation option in the Mitigation Options sheet.\n\nA more detailed guidance for the use of each sheet is provided below. This guidance can also be opened in PDF and printed by clicking on the two buttons located in the upper-right corner of this Guidance sheet."]
[]
[]
[]
[null,"Step 1: Assumptions"]
[null,"The Assumption sheet includes all the basic country, cost, and technical data that the GACMO tool needs as inputs for the calculations.\n\nFirst, in the Basic country information table, the user must introduce:"]
[null,"•\n•\n\n•\n•\n•","The name of the country.\nThe start year = the year in which the data of the energy balance and GHG emissions of non-energy sectors are collected. This is generally the most recent year for which the necessary data are available.\nThe currency = the system of money in general use in the country\nThe exchange rate used (1US$=) = the price of the country's money in relation to the US dollar.\nDiscount rate = the interest rate used to determine the present value of future cash flows in a discounted cash flow analysis."]
[null,"Second, in the Energy prices used for the entire future period and Fuel prices for the entire future period tables, the user must introduce: "]
[null,"•\n","The Energy prices in US$/unit for crude oil, all distillates, coal, lignite, and natural gas used in the energy mix of the country. The model uses the historical relationship between the price of crude oil/liter and the price of distillate/liter. These prices can be entered as constant fuel prices estimated for the future."]
[null,"Third, in the Electricity and in the Grid Emission Factor tables, the user must introduce:"]
[null,"•\n•\n•","US$/kWh = The price of electricity in US$/kWh\nCombined Margin (CM) Other = the grid emission factor or CO2 emission factor for electricity production.\nNote that the value for the Electricity grid losses & own consumption is calculated by the GACMO tool and imported from the Energy Balance sheet."]
[null,"Fourth, in the Sector specific Emission factors (kg GHG/GJ) table, the user must introduce:"]
[null,"•\n","The greenhouse gas emission factor for all the fossil fuels. It has to be noted that average default values for those fuel emissions factors are provided by GACMO, but the user can adjust them if national values are available for the same fuels."]
[null,"Fifth, in the Global warming potentials tables, the user must introduce:"]
[null,"•\n","The Global Warming Potential (GWP) for methane (CH4) and for nitrous oxide (N2O). GACMO provides the IPCC GWP as default values. It has to be noted that the GWP of PFC gas is also included in GACMO but it is at the level of the \"HFC PFC SF6 technology sheet\""]
[null,"Finally, in the Population and GDP in Start year table, the user must introduce:"]
[null,"•\n","The Population and the Gross Domestic Product in the start year"]
[null,"ONCE THE DATA HAVE BEEN INSERTED IN THE ASSUMPTION SHEET, YOU CAN CLICK “GO TO STEP 2: ENERGY BALANCE”."]
[]
[null,"Step 2: Energy Balance"]
[null,"The Energy Balance sheet includes the energy data disaggregated by sector of activity for the start year.\n\nIn the two first tables Energy balance in TJ – Country X - Base year and Base year energy balance in mega tonnes and million cubic meters, the balance contains columns for all the fossil fuels, and rows for all the normal sectors of the energy balance."]
[null,"•","For the fossil fuels used in the country's energy mix at the start year, the user must include the amounts of the different fuels used by each normal sector of activity. Usually, the input unit for this energy balance is TJ. However, the user can choose to insert the data in units of mass or volume (mega tonnes and million cubic meters). The user can select either one or another input by clicking the button “Select unit for input (TJ or Mass/volume)”."]
[null,"Once the user has included the energy balance data in TJ or mass/volume units, GACMO automatically calculates the energy balance in ktoe unit. For those calculations, GACMO uses the default IPCC emission factors in tCO2/toe, and calorific values in toe/(ton or m3). The table with the energy balance calculated in ktoe can be shown (or hidden) by clicking the button “Show/Hide table in ktoe values”.\n\nFinally, in the last table Base year electricity balance in GWh, the user must include:"]
[null,"•\n•","Electricity consumption data = amounts of electricity (in GWh unit) used by each normal sector of activity\nElectricity production data = amounts of electricity (in GWh unit) produced with each fossil fuel or renewable energy source"]
[null,"ONCE THE DATA HAVE BEEN INSERTED IN THE ENERGY BALANCE SHEET, YOU CAN CLICK “GO TO STEP 3: GHG BALANCE”."]
[]
[null,"Step 3:  GHG Balance"]
[null,"The GHG Balance sheet includes the GHG emissions data disaggregated by sector of activity for the start year.\n\nThe first table CO2 Emissions – Country X - Start year includes the balance for the CO2 emissions at the start year expressed in ktCO2 equivalents unit. GACMO automatically calculates the data in this table. The user should not insert or modify the data in this table.\n\nIn the second table Non-CO2 emissions, non-fuel combustion sectors, the user must include:"]
[null,"•","The CH4 and N2O data, expressed in ktCO2 equivalent units for each sector/sub-sector as defined by the IPCC. Those data can be found in the greenhouse gas national inventory of the country calculated for the start year. If no data are available for the start year, the user can alternatively take the data for the year closest to the start year."]
[null,"ONCE THE DATA HAVE BEEN INSERTED IN THE GHG BALANCE SHEET, YOU CAN CLICK “GO TO STEP 4: GROWTH FACTORS”."]
[]
[null,"Step 4: Growth factors"]
[null,"The Growth sheet includes the expected growth in energy consumption for the different sectors of activity for different periods of time.\n\nIn the table Growth from the start year – Country X, the user must include:"]
[null,"•\n•","The Population growth, estimated for the different periods: start year-2025, 2025-2030, 2030-2035, and 2030-2050.\nThe GDP growth, estimated for the different periods: start year-2025, 2025-2030, 2030-2035, and 2030-2050."]
[null,"Note that these two parameters Population growth and GDP growth are only used by GACMO to calculate the GHG emissions of the country expressed per capita or per GDP units."]
[null,"•","The annual growth in energy consumption estimated for each sector of activity for the different periods: start year-2025, 2025-2030, and 2030-2050. It must be noted that those data can be estimated from the historical values of each sector of activity. Alternatively, those estimations can eventually be found in national or sectoral documents (for example energy plan of the country) or can be estimated by national experts to the best of their knowledge."]
[null,"GACMO automatically calculates the percentage increase from the start year to 2025, 2030, 2035, and 2050."]
[null,"ONCE THE DATA HAVE BEEN INSERTED IN THE GROWTH SHEET, YOU CAN CLICK “GO TO STEP 5: BAU ENERGY BALANCES”.\n\nNote that after the user clicks on “Go to Step 5”, the sheets Steps 1-4 will be hidden. This is because Step 4 finishes the process of input data collection for the Start Year and for the BAU scenario. The next steps depict the results for the BAU scenario (Steps 5-6) and the calculations for building the Mitigation Scenario (Step 7). If the user needs to change the input data, it is possible to go back to the initial sheets at any moment by clicking on “Go back to Step 1-4”."]
[]
[null,"Step 5: BAU Energy balances"]
[null,"The BAU projected energy balances sheet includes the future energy balances for the years 2025, 2030, 2035, and 2050.\n\nBased on the energy balance data for the start year and on the growth factors introduced by the user, GACMO calculates the data for the Fossil fuel balance and for the Electricity balance projected for the future years 2025, 2030, 2035, and 2050.\n\nThe user can navigate between the energy balance tables for the different years (2025, 2030, 2035, 2050) expressed in TJ or ktoe units by clicking the corresponding buttons in the upper part of this sheet.\n\nIt must be noted that the user should not modify any of the data calculated by GACMO shown in the tables Fossil fuel balance – year – Country X and Electricity balance – year. However, a user may exceptionally decide to modify a specific data in one of these tables in the case that the user would like to reflect a change in the energy matrix which is not taken into account by the projections made by GACMO. The user should only make such a change if he/she is completely familiar with those types of data as the change will have an impact on the emissions scenarios and results obtained."]
[null,"ONCE YOU HAVE REVIEWED THE TABLES OF THE BAU PROJECTED ENERGY BALANCES SHEET, YOU CAN CLICK “GO TO STEP 6: BAU GHG BALANCES”."]
[]
[null,"Step 6: BAU projected GHG balances"]
[null,"The BAU projected GHG balances sheet includes the future greenhouse gas emissions balances for the years 2025, 2030, 2035, and 2050.\n\nBased on the greenhouse gas balance data for the start year and on the growth factors introduced by the user, GACMO calculates the data for the greenhouse gas balances projected for the future years 2025, 2030, 2035, and 2050. These data are shown in two tables respectively for the CO2 balance and for the CH4 and N20 balances expressed in ktCO2e.\n\nThe user can navigate between the greenhouse gas balance tables for the different years (2025, 2030, 2035, 2050) by clicking the corresponding buttons in the upper part of this sheet."]
[null,"It must be noted that the user should not modify any of the data calculated by GACMO shown in the tables CO2 balance and CH4 and N20 balances. However, a user may exceptionally decide to modify a specific data in one of these tables in the case that the user would like to reflect a change in the greenhouse gas balance which is not taken into account by the projections made by GACMO. The user should only make such a change if he/she is completely familiar with those types of data as the change will have an impact on the emissions scenarios and results obtained.\n\nIn this BAU projected GHG balances sheet, GACMO calculates the total greenhouse gas emissions for the future years 2025, 2030, 2035, and 2050 in the BAU scenario. By connecting the points corresponding to those emissions in the start year, 2025, 2030, 2035, and 2050, GACMO draws a greenhouse gas emissions curve corresponding to the BAU scenario. This curve can be seen in a graph in the Results sheet."]
[null,"ONCE YOU HAVE REVIEWED THE TABLES OF THE BAU PROJECTED GHG BALANCES SHEET, YOU CAN CLICK “GO TO STEP 7: MITIGATION OPTIONS”."]
[]
[null,"Step 7: Mitigations Options"]
[null,"The Mitigation Options sheet includes the mitigation options that will be under implementation in the country by the years 2025, 2030, 2035, and 2050. This sheet is used by GACMO to build the greenhouse gas mitigation scenario.\n\nGACMO includes 119 mitigation options (Reduction options in column C) grouped by category or activity types (Type in column B). All 119 mitigation options are shown by default for the years 2025, 2030, 2035, and 2050. The user can shift between each year by clicking the corresponding year button in the upper part of the sheet. In addition, if the user wants to see only the mitigation options for a specific group of category or activity types, the user can select the corresponding category/ies or activity/ies by clicking the button Select reduction option sector/type in the upper part of the sheet.\n\nIf the user notices that a specific mitigation option relevant to the country is not included in GACMO, the user can contact UNEP-CCC using the email mentioned in the Introduction sheet, and we will try to include the missing mitigation option."]
[null,"For each year 2025, 2030, 2035, and 2050, the user has to consider the mitigation options that are relevant to the national context and that will be included in the greenhouse gas mitigation scenario. Then for each mitigation option considered, in column I (Units penetrating in 2025/2030/2035/2050) the user needs to indicate the number of units expected to be under implementation by the year 2025 (/2030/2035/2050). For each mitigation option, the number introduced by the user in column I has to take into account the sub-type unit described in column E. This can for example be in “ha” in the case of mitigation options in agriculture, in ”MW” in the case of mitigation options in the energy power sector, in “number of bulbs” in the case of mitigation options in lighting, etc. The number in column I has also to take into account the value already included in the sub-type unit described in column E. For example, for the mitigation option “Efficient lighting with LEDs” (line 33), the value of the sub-type unit is “1000 bulbs”. In this example, if the user expects to have 1 million LED bulbs under implementation by 2025, the number that will be included in column I is 1000, as 1000 x 1000 bulbs = 1 million. Finally, it has to be noted that the numbers indicated for the years 2025, 2030, 2035, and 2050 are total numbers (and not cumulative numbers). In our LEDs example, if the user expects to have 1 million LED bulbs under implementation by 2025 and 2 million LED bulbs under implementation by 2030, the numbers that will be included in column I are 1000 for 2025 (as 1000 x 1000 bulbs = 1 million) and 2000 for 2030 (as 2000 x 1000 bulbs = 2 million). Remember that the user only needs to indicate a number in column I for the mitigation options considered relevant in a certain year as per the country's national context. For the mitigation options that are not considered relevant, the corresponding cells in column I are left blank."]
[null,"In the table of the Mitigation Options sheet, GACMO provides also other information or data for each mitigation option, in many cases calculated from the number of penetrating units included in the column I by the user. These additional information or data are found in the columns D, F, G, H, J, K, L, M, N, O, and P."]
[null,"•\n•\n•\n•\n\n•\n\n•\n\n•\n\n•\n•\n\n•","Column D = abatement cost reduction in US$/ton CO2e.\nColumn F = GHG emissions reduction in tCO2 equivalent per unit of the mitigation option as defined in column E.\nColumn G = total investment cost in Millions of US$ for the mitigation option, as additional cost compared to the total investment cost of the reference option.\nColumn H = total annual operational cost in Millions of US$/year for the mitigation option, as additional cost compared to the total annual operational cost of the reference option. ______________\nColumn J = total GHG emissions reduction in ktco2 equivalent achieved by the implementation of the number of units of the mitigation option penetrating by the year 2025/2030/2035/2050 (as per column I).\nColumn K = cumulative GHG emissions reduction in ktco2 equivalent achieved by the implementation of the number of units of all the mitigation options penetrating by the year 2025/2030/2035/2050 (as per column I).\nColumn L = cumulative GHG emissions reduction as the % of the total reduction achieved in the year 2025/2030/2035/2050 in comparison to the baseline emissions for this year, by the implementation of the number of units of all the mitigation options penetrating by the year.\nColumns M, N = savings of diesel and gasoline, which cannot be replaced by biodiesel and bioethanol.\nColumn O = the reduction (savings) in electricity consumption in GWh achieved by the implementation of the number of units of the mitigation option penetrating by the year 2025/2030/2035/2050 (as per column I).\nColumn P = electricity produced in GWh by the implementation of the number of units of the mitigation option penetrating by the year 2025/2030/2035/2050 (as per column I)."]
[null,"In this Mitigation Options sheet, GACMO calculates thus the total greenhouse gas emissions for the future years 2025, 2030, 2035, and 2050 in the mitigation scenario, that is including the implementation of the mitigation options considered by the user. By connecting the points corresponding to those emissions in the start year, 2025, 2030, 2035, and 2050, GACMO draws a greenhouse gas emissions curve corresponding to the mitigation scenario. This curve can be seen in a graph in the Results sheet."]
[null,"It must be noted that all the calculations for emissions reductions and costs made by GACMO use default technical and cost values specific to each mitigation option. These default values have been calculated as average values out of the CDM projects pipeline developed at UNEP-CCC. The use of these average default values for emissions reductions and cost data constitutes a good approximation and allows the user to get good results out of GACMO. If the user wishes to have access to the default technical and cost values for a specific mitigation option, he/she can click on the name of the corresponding mitigation option in column C of the Mitigation Options sheet. This will bring the user to a table including all the technical and cost data of the specific mitigation option used in the calculations (please refer to the next section Technology Sheets in case you would like to learn more about these mitigation options table)."]
[null,"ONCE THE DATA HAVE BEEN INSERTED IN THE MITIGATION OPTIONS SHEET AND ONCE YOU HAVE REVIEWED THE TABLES OF THE TECHNOLOGY SHEETS FOR EACH MITIGATION OPTION (see step Technology Sheets below), YOU CAN CLICK “GO TO STEP 8: RESULTS”."]
[]
[null,"Step - Technology Sheets"]
[null,"All the calculations for emissions reductions and costs made by GACMO use default technical and cost values specific to each mitigation option. These default values have been calculated as average values out of the CDM projects pipeline developed at UNEP-CCC. The use of these average default values for emissions reductions and cost data constitutes a good approximation and allows the user to get good results out of GACMO.\n\nTo access the table with the default technical and cost values for a specific mitigation option, the user can click on the name of the corresponding mitigation option in column C of the Mitigation Options sheet. This will bring the user to a Technology sheet grouping all the mitigation options of the same category and to a table including all the technical and cost data of the specific mitigation option used in the calculations. Once the user is done reviewing the table in the Technology sheet, click on “Return to Mitigation options” to go back to the Mitigation Options sheet.  "]
[null,"It is always recommended that the user takes the time to review the tables including all the default values for technical and cost data of the relevant mitigation options. If the user has values specific to the country's national context for some of the technical and cost data of the relevant mitigation options, the user can replace the corresponding default values with these specific values. By doing so, the user will increase the quality of the results out of GACMO.\n\nAll the tables including the technical and cost data of the specific mitigation options in the Technology sheets are built in the same way:"]
[null,"•\n•\n\n•\n\n•\n•\n\n•\n•\n•\n•\n•","The top line contains the name of the mitigation option.\nThe upper left table contains the economic calculation with a column for the reduction option (or mitigation option), a column for the reference option (without the implementation of the mitigation action), and a column with the cost impact (can be positive or negative) between the reduction and the reference options.\nThe next line in this part contains the investment in US$ for the reduction and for the reference option (sometimes only the induced increase of the reduction option compared to the reference option, i.e. only the additionality, appears in the table). first column).\nThe next line shows the project life, that is the number of years corresponding to the average life of the reduction or the reference option.\nThe next line shows the annual payment (= levelized cost) of the investment according to the discount rate used (shown in the general inputs table on the right) and the project life.\nThe following lines show the annual cost of operation and maintenance, fuel costs, and, in some cases, material costs.\nThe last line in this part shows the total costs.\nThe lower left table contains the GHG emission calculations with a column for the reduction option, a column for the reference option, and a column with the GHG reduction, that is, the difference between both options.\nBelow this, the resulting abatement cost (also referred to as average abatement cost) in US$/ton CO2 equivalent is calculated.\nAt the bottom, some notes explaining the option/action, if applicable, are displayed. Here the user will often see that an MDL PDD has been used to make the default data."]
[null,"To make calculations transparent, a table indicating all inputs is displayed on the right."]
[null,"•\n•\n•","The upper part shows the general inputs used for the reference and reduction options. Several of these are taken from the Assumptions sheet.\nBelow this part are the entries for the reduction option, including technical characteristics and unit costs.\nBelow this part are the entries for the reference option."]
[]
[null,"Step 8: Results"]
[null,"The Results sheet includes all the final results for the greenhouse gas emissions reductions and for the cost calculations. The sheet also displays the graphical results from the data analysis.\n\nIn the Results sheet, the user will find the following information:"]
[null,"•","A Marginal Abatement Revenue Curve (MAR curve) comparing the relevant mitigation options for the years 2025, 2030, 2035, or 2050."]
[null,"A MAR curve corresponds to an inverted marginal abatement costs curve. The MAR curve is calculated based on the cost (investment and operational costs) of a mitigation option for reducing one unit of greenhouse gas emission – in US$/tCO2 equivalent - (y-axis), and on the total greenhouse gas emission reduction achieved by the same mitigation option per year – in ktCO2 equivalent/year - (x-axis). For a specific mitigation option, the MAR curve provides a graphical representation of the reduction potential of the option versus its cost. By integrating all the relevant mitigation options, the MAR curve compares the potential reductions among all the options versus their costs. Therefore, the MAR curve provides a very easy and quick way for the user, to identify the “win-win” mitigation options, that is the options that allow reducing the greenhouse gas emissions while having positive savings compared to their reference option. It must be noted that in the case of the MAR curve, the “win-win” mitigation options are located above the x-axis."]
[null,"•\n\n•\n•\n•\n•","A table with the total greenhouse gas emissions levels reached in the different years (start year, 2025, 2030, 2035, and 2050) for the BAU scenario and for the mitigation scenario._____________\nThe graph showing the curves for the total emissions in the BAU and the mitigation scenarios.\nA table showing the sectoral split of the emissions in the different years (start year, 2025, 2030, 2035, and 2050) for the BAU scenario.\nThe graph showing the curves for the sectoral emissions in the BAU scenario.\nA table showing the sectoral split of the emissions in the different years (start year, 2025, 2030, 2035, and 2050) for the mitigation scenario."]
[null,"IN CASE THE USER WOULD LIKE TO USE GACMO FOR TRACKING PURPOSES, THAT IS FOR EX-POST ESTIMATIONS, CLICK “GO TO STEP 9: TRACKING PROGRESS\"."]
[]
[null,"Step 9: Tracking progress"]
[null,"The Tracking progress sheet is used by the user to monitor the progress made in implementing each mitigation action. The Tracking progress sheet is thus used ex-post, that is, once the mitigation options are under implementation or have been implemented, to estimate and monitor the effective reductions of GHG emissions.\n\nThe sheet includes a table with a structure similar to the table found in the Mitigation Options sheet. The table includes the 119 mitigation options (Reduction options in column C) grouped by category or activity types (Type in column B). All 119 mitigation options are shown by default. If the user wants to see only the mitigation options for a specific group of category or activity types, the user can select the corresponding category/ies or activity/ies by clicking the button \"Select sector/type for Tracking input\" in the upper part of the sheet."]
[null,"For the relevant mitigation options, the user has to introduce the number of units which has been effectively installed or implemented at the end of each year. The number of units inserted by the user has to take into account the value already included in the sub-type unit described in column D (as explained in the section about the Mitigation Options sheet).\n\nOnce the number of units of a specific mitigation option has been introduced in the column of a specific year, GACMO automatically calculates the total greenhouse gas emissions reduction achieved by the implementation of the corresponding units (in ktCO2 equivalent/year). These results can thus be used to monitor the real greenhouse gas emissions reduction achieved by a country by implementing a specific mitigation option or a group of options. In addition, GACMO includes three additional columns (AC, AD, and AE) where the user can introduce information related to the sources of finance used to implement the options and other information such as the entity responsible for implementing the option."]

{"sheet":"Assumptions","index":3,"n_rows":89,"n_cols":23,"rows_kept":89,"cut":false,"hidden":true,"merged":[[7,5,13,14],[73,1,73,3],[42,1,42,5],[53,3,56,3],[57,3,60,3],[36,1,36,2]]}
[null,"Step 1 - Assumptions"]
[]
[]
[]
[]
[]
[]
[null,"Basic country information",null,null,null,"The Assumptions sheet includes all the basic country, cost, and technical data that the GACMO tool needs as inputs for the calculations. \nThis sheet must be filled in by the user.\n\nAll the cells in the eight tables displayed on the sheet must be considered by the user. Some of these cells may already include default values for some data, but the user can adjust those values if national values are available.\n\nPlease refer to the Guidance for further details on the data included in this sheet and on how to fill it in.\n\nOnce all the data have been inserted in the Assumptions sheet, you can click “Go to step 2: Energy balance”.",null,null,null,null,null,null,null,null,null,null,null,null,null,"Guidance sheet headings!",null,"Start row","End row"]
[null,"Country:","Country X",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"How to Start",null,11,16]
[null,"Start year (latest inventory):",2015,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"Assumptions",null,19,29]
[null,"Currency:","Currency Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"Energy Balance",null,32,36]
[null,"Exchange rate used (1US$=):",4,{"$f":"IF(Currency=\"Currency Y\",\"\",Currency)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,"GHG Balance",null,{"$f":"W11+3","v":39},41]
[null,"Discount rate =",7.0000000000000007E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"Growth",null,{"$f":"W12+3","v":44},49]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,"BAU projected energy balances",null,52,53]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"BAU projected GHG balances",null,56,58]
[null,"Energy prices used for the entire future period:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"Mitigations Options",null,61,67]
[null,"Crude oil",50,"US$/bbl",null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,"Technology sheets (optional step)",null,70,74]
[null,"Crude oil",{"$f":"C17/159","v":0.31446540880503143},"US$/litre",null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,"Results",null,77,81]
[null,"LNG",3.25,"US$/MBTU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,"MRV",null,84,85]
[null,"Natural gas",{"$f":"C19/1.055","v":3.080568720379147},"US$/GJ"]
[null,"Coal",50,"US$/ton"]
[]
[]
[]
[null,"Fuel prices for the entire future period & fuel physical-chemical properties"]
[null,null,"LPG","Gasoline","Bioethanol","Jet Fuel","Diesel oil","Biodiesel","Heavy Fuel Oil","Kerosene","Coal","Coke","Petroleum coke","Lignite","Natural Gas"]
[null,"Distillate price/crude oil price (litre/litre)",0.9,1.4,null,1.4,1.2,null,0.8,1.4]
[null,"Fuel price (US$/liter)",{"$f":"$C$18*C27","v":0.28301886792452829},{"$f":"$C$18*D27","v":0.44025157232704398},0.83,{"$f":"$C$18*F27","v":0.44025157232704398},{"$f":"$C$18*G27","v":0.37735849056603771},1.2,{"$f":"$C$18*I27","v":0.25157232704402516},{"$f":"$C$18*J27","v":0.44025157232704398}]
[null,"Fuel price (US$/GJ)",{"$f":"C28*1000/C31/C30","v":11.080528851481024},{"$f":"D28*1000/D31/D30","v":13.102725366876308},null,{"$f":"(F28*1000/F30)/F31","v":12.341656546508295},{"$f":"G28*1000/G31/G30","v":10.367789021299378},null,{"$f":"(I28*1000/I30)/I31","v":6.387321626458637},{"$f":"(J28*1000/J30)/J31","v":12.297529953269384},{"$f":"C21/K31","v":2.0032051282051282},{"$f":"K29","v":2.0032051282051282},{"$f":"L29","v":2.0032051282051282},null,{"$f":"+C20","v":3.080568720379147}]
[null,"Fuel density (t/m3)",0.54,0.75,{"$f":"1/(D76/1000)","v":0.75528700906344404},0.8,0.84,{"$f":"1/(D77/1000)","v":0.88339222614840995},0.98,0.8,null,null,null,null,"(MJ/Nm3)"]
[null,"Fuel calorific value (GJ/t)",47.3,44.8,{"$f":"+F76","v":26.795520000000003},44.59,43.33,{"$f":"+F76","v":26.795520000000003},40.19,44.75,24.96,28,31,18.3,39]
[]
[null,"Electricity"]
[null,"Electricity price and grid information","Grid 1"]
[null,"US$/kWh",0.2]
[]
[null,"Grid Emission Factor (tCO2/MWh)"]
[null,"Combined Margin (CM) Solar & Wind",0.48549999999999999]
[null,"Combined Margin (CM) Other",0.48549999999999999]
[null,"Electricity grid losses & own consumption",{"$f":"'Energy Balance'!H103","v":0.17087686460263193},"This value will be imported from step 2"]
[]
[]
[null,"Sector specific Emission factors (kg GHG/GJ)"]
[null,"Sector","Emission factors","CO2","CH4","N2O"]
[null,"Power plant","Fuel oil",{"$f":"21.1*44/12","v":77.366666666666674},3.0000000000000001E-3,5.9999999999999995E-4]
[null,null,"Diesel oil",{"$f":"20.2*44/12","v":74.066666666666663},3.0000000000000001E-3,5.9999999999999995E-4]
[null,null,"Gasoline",{"$f":"18.9*44/12","v":69.3},3.0000000000000001E-3,5.9999999999999995E-4]
[null,null,"Jet fuel",{"$f":"19.5*44/12","v":71.5},3.0000000000000001E-3,5.9999999999999995E-4]
[null,null,"Kerosene",{"$f":"19.6*44/12","v":71.866666666666674},3.0000000000000001E-3,5.9999999999999995E-4]
[null,null,"LPG",{"$f":"17.2*44/12","v":63.066666666666663},1E-3,1E-4]
[null,null,"Natural gas ",56.1,1E-3,1E-4]
[null,null,"Coal ",{"$f":"25.8*44/12","v":94.600000000000009},1E-3,1.4E-3]
[null,null,"Lignite",{"$f":"27.6*44/12","v":101.2},{"$f":"+E52","v":1E-3},1.4E-3]
[null,"Industry","Oil","as above",2E-3,5.9999999999999995E-4]
[null,null,"Natural gas ",null,5.0000000000000001E-3,1E-4]
[null,null,"Coal ",null,0.01,1.4E-3]
[null,null,"Charcoal",null,0.2,4.0000000000000001E-3]
[null,"Residential","Oil","as above",0.01,5.9999999999999995E-4]
[null,null,"Natural gas ",null,5.0000000000000001E-3,1E-4]
[null,null,"Coal ",null,0.3,1.4E-3]
[null,null,"Charcoal",null,0.2,4.0000000000000001E-3]
[]
[null,"Global warming potentials:","SAR","AR4","AR5","GWP used","Unit","TAR"]
[null,"1 Ton CH4  =",21,25,28,{"$f":"+E64","v":28},"Ton CO2",23]
[null,"1 Ton N2O  =",310,298,265,{"$f":"+E65","v":265},"Ton CO2",296]
[]
[null,"Population and GDP in start year",{"$f":"C10","v":2015}]
[null,"Population (thousands)",1877]
[null,"GDP (Current MUS$)",141]
[]
[]
[null,"Source:"]
[null,"http://www.iisd.org/gsi/sites/default/files/bf_uk_fqdmodel.pdf"]
[null,"CONVERSION FACTORS"]
[null,null,"Tonnes","Litres","TOE","GJ"]
[null,"Ethanol ",1,1324,0.64,{"$f":"E76*D$86","v":26.795520000000003}]
[null,"Biodiesel ",1,1132,0.86,{"$f":"E77*D$86","v":36.006480000000003}]
[null,"Diesel",1,{"$f":"1/0.84*1000","v":1190.4761904761904},{"$f":"43.33/41.868","v":1.0349192700869398},{"$f":"E78*D$86","v":43.33}]
[null,"Gasoline",1,{"$f":"1/0.75*1000","v":1333.3333333333333},{"$f":"44.8/41.868","v":1.0700296168911816},{"$f":"E79*D$86","v":44.79999999999999}]
[null,null,"Tonnes"]
[null,"Ethanol ",1]
[null,"Biodiesel ",1,null,null,null,"1 toe costs",{"$f":"+D77/E77*H28","v":1579.5348837209301},"US $"]
[null,"Diesel",1]
[null,"Gasoline",1]
[]
[null,null,"1 toe =",41.868000000000002,"GJ"]
[]
[null,null,"LPG","Gasoline","Jet Fuel","Diesel","HFO","Kerosene and other","Total oil products","Coal","Lignite","Natural Gas","Coke","Petrocoke","Total energy (fossil)"]
[null,null,{"$f":"C31","v":47.3},{"$f":"D31","v":44.8},{"$f":"F31","v":44.59},{"$f":"G31","v":43.33},{"$f":"I31","v":40.19},{"$f":"J31","v":44.75},null,{"$f":"K31","v":24.96},{"$f":"N31","v":18.3},{"$f":"O31","v":39},{"$f":"L31","v":28},{"$f":"M31","v":31}]

{"sheet":"Energy Balance","index":4,"n_rows":122,"n_cols":16,"rows_kept":122,"cut":false,"hidden":true,"merged":[[3,1,9,10],[14,1,14,15],[43,1,43,2],[73,1,73,2],[100,1,100,2],[99,1,99,8],[42,1,42,14]]}
[]
[null,"Step 2 - Input start year energy balance"]
[]
[null,"The Energy Balance sheet includes the energy data disaggregated by sector of activity for the start year. This sheet must be filled in by the user.\n\nThe user has to fill in one of the two first tables (Energy balance in TJ – Country X - Start year or Start year energy balance in mega tonnes and million cubic meters) corresponding to the fossil fuels balance for the start year expressed in TJ or in mass/volume units). Once the user has included the energy balance data in TJ or mass/volume units, GACMO automatically calculates the energy balance in ktoe unit.\n\nThen, the user has to fill in the table Start year electricity balance in GWh, corresponding to the electricity balance for the start year in GWh.\n\nPlease refer to the Guidance for further details on the data included in this sheet and on how to fill in it. Once all the data have been inserted in the Energy Balance sheet, you can click “Go to step 3: GHG balance”."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"\"Energy balance in TJ - \"&Assumptions!C9&\" - Start year - \"&Assumptions!$C$10","v":"Energy balance in TJ - Country X - Start year - 2015"}]
[null,"Fossil fuel energy balance in TJ",null,"LPG","Gasoline","Jet Fuel","Diesel","HFO","Kerosene and other","Total oil products","Coal","Lignite","Natural Gas","Coke","Petrocoke","Total energy (fossil)"]
[null,"Unit",null,"TJ","TJ","TJ","TJ","TJ","TJ","TJ","TJ","TJ","TJ","TJ","TJ","TJ"]
[null,"Total all energy consumption",null,{"$f":"+D19+D20","v":188963.49999999997},90854.399999999994,58814.210000000006,872276.2300000001,18808.919999999998,2595.5,1232312.76,705444.48,1032229.8,1735812,138180,126852,{"$f":"SUM(J18:O18)","v":4970831.04}]
[null,"Fossil power plants",null,{"$f":"D47*Assumptions!C$89*1000","v":0},{"$f":"E47*Assumptions!D$89*1000","v":0},{"$f":"F47*Assumptions!E$89*1000","v":0},{"$f":"G47*Assumptions!F$89*1000","v":10312.539999999999},{"$f":"H47*Assumptions!G$89*1000","v":9123.1299999999992},{"$f":"I47*Assumptions!H$89*1000","v":0},{"$f":"SUM(D19:I19)","v":19435.669999999998},{"$f":"K47*Assumptions!J$89*1000","v":401132.16000000003},{"$f":"L47*Assumptions!K$89*1000","v":901220.1},{"$f":"M47*Assumptions!L$89","v":764673},{"$f":"N47*Assumptions!M$89*1000","v":0},{"$f":"O47*Assumptions!N$89*1000","v":0},2086460.93]
[null,"Final sector consumption",null,{"$f":"SUM(D21:D40)","v":188963.49999999997},90854.399999999994,58814.210000000006,861963.69000000006,9685.7899999999991,2595.5,1212877.0900000001,304312.32000000001,131009.70000000001,971139,138180,126852,2884370.1100000003]
[null,"    Industry - steel",null,{"$f":"D49*Assumptions!C$89*1000","v":0},{"$f":"E49*Assumptions!D$89*1000","v":0},{"$f":"F49*Assumptions!E$89*1000","v":0},{"$f":"G49*Assumptions!F$89*1000","v":736.61},{"$f":"H49*Assumptions!G$89*1000","v":0},{"$f":"I49*Assumptions!H$89*1000","v":0},{"$f":"SUM(D21:I21)","v":736.61},{"$f":"K49*Assumptions!J$89*1000","v":424.32000000000005},{"$f":"L49*Assumptions!K$89*1000","v":475.8},{"$f":"M49*Assumptions!L$89","v":8970},{"$f":"N49*Assumptions!M$89*1000","v":0},{"$f":"O49*Assumptions!N$89*1000","v":0},10606.73]
[null,"    Industry - chemical",null,{"$f":"D50*Assumptions!C$89*1000","v":425.7},{"$f":"E50*Assumptions!D$89*1000","v":0},{"$f":"F50*Assumptions!E$89*1000","v":0},{"$f":"G50*Assumptions!F$89*1000","v":173.32},{"$f":"H50*Assumptions!G$89*1000","v":120.57},{"$f":"I50*Assumptions!H$89*1000","v":0},719.58999999999992,{"$f":"K50*Assumptions!J$89*1000","v":9834.2400000000016},{"$f":"L50*Assumptions!K$89*1000","v":5947.5000000000009},{"$f":"M50*Assumptions!L$89","v":101010},{"$f":"N50*Assumptions!M$89*1000","v":0},{"$f":"O50*Assumptions!N$89*1000","v":0},117511.33]
[null,"    Industry - non metallic mineral",null,{"$f":"D51*Assumptions!C$89*1000","v":141.9},{"$f":"E51*Assumptions!D$89*1000","v":0},{"$f":"F51*Assumptions!E$89*1000","v":0},{"$f":"G51*Assumptions!F$89*1000","v":1039.9199999999998},{"$f":"H51*Assumptions!G$89*1000","v":723.42},{"$f":"I51*Assumptions!H$89*1000","v":0},1905.2399999999998,{"$f":"K51*Assumptions!J$89*1000","v":82542.720000000001},{"$f":"L51*Assumptions!K$89*1000","v":25729.800000000003},{"$f":"M51*Assumptions!L$89","v":73476},{"$f":"N51*Assumptions!M$89*1000","v":0},{"$f":"O51*Assumptions!N$89*1000","v":126635},310288.76]
[null,"    Industry - food processing and beverage",null,{"$f":"D52*Assumptions!C$89*1000","v":946},{"$f":"E52*Assumptions!D$89*1000","v":0},{"$f":"F52*Assumptions!E$89*1000","v":0},{"$f":"G52*Assumptions!F$89*1000","v":259.97999999999996},{"$f":"H52*Assumptions!G$89*1000","v":1487.0299999999997},{"$f":"I52*Assumptions!H$89*1000","v":0},2693.0099999999998,{"$f":"K52*Assumptions!J$89*1000","v":5690.880000000001},{"$f":"L52*Assumptions!K$89*1000","v":14402.1},{"$f":"M52*Assumptions!L$89","v":38298},{"$f":"N52*Assumptions!M$89*1000","v":1372},{"$f":"O52*Assumptions!N$89*1000","v":217},62672.990000000005]
[null,"    Industry - construction",null,{"$f":"D53*Assumptions!C$89*1000","v":0},{"$f":"E53*Assumptions!D$89*1000","v":0},{"$f":"F53*Assumptions!E$89*1000","v":0},{"$f":"G53*Assumptions!F$89*1000","v":6369.5099999999993},{"$f":"H53*Assumptions!G$89*1000","v":0},{"$f":"I53*Assumptions!H$89*1000","v":0},6369.5099999999993,{"$f":"K53*Assumptions!J$89*1000","v":24.960000000000004},{"$f":"L53*Assumptions!K$89*1000","v":54.900000000000006},{"$f":"M53*Assumptions!L$89","v":14040},{"$f":"N53*Assumptions!M$89*1000","v":0},{"$f":"O53*Assumptions!N$89*1000","v":0},20489.37]
[null,"    Industry - mining",null,{"$f":"D54*Assumptions!C$89*1000","v":0},{"$f":"E54*Assumptions!D$89*1000","v":0},{"$f":"F54*Assumptions!E$89*1000","v":0},{"$f":"G54*Assumptions!F$89*1000","v":16292.079999999998},{"$f":"H54*Assumptions!G$89*1000","v":0},{"$f":"I54*Assumptions!H$89*1000","v":0},{"$f":"SUM(D26:I26)","v":16292.079999999998},{"$f":"K54*Assumptions!J$89*1000","v":474.24},{"$f":"L54*Assumptions!K$89*1000","v":1720.2000000000003},{"$f":"M54*Assumptions!L$89","v":5070},{"$f":"N54*Assumptions!M$89*1000","v":0},{"$f":"O54*Assumptions!N$89*1000","v":0},23556.52]
[null,"    Industry - machinery",null,{"$f":"D55*Assumptions!C$89*1000","v":236.5},{"$f":"E55*Assumptions!D$89*1000","v":0},{"$f":"F55*Assumptions!E$89*1000","v":0},{"$f":"G55*Assumptions!F$89*1000","v":129.98999999999998},{"$f":"H55*Assumptions!G$89*1000","v":0},{"$f":"I55*Assumptions!H$89*1000","v":0},366.49,{"$f":"K55*Assumptions!J$89*1000","v":74.88},{"$f":"L55*Assumptions!K$89*1000","v":311.10000000000002},{"$f":"M55*Assumptions!L$89","v":2691},{"$f":"N55*Assumptions!M$89*1000","v":0},{"$f":"O55*Assumptions!N$89*1000","v":0},{"$f":"SUM(J27:O27)","v":3443.4700000000003}]
[null,"    Industry - non ferrous metals",null,{"$f":"D56*Assumptions!C$89*1000","v":1750.0999999999997},{"$f":"E56*Assumptions!D$89*1000","v":0},{"$f":"F56*Assumptions!E$89*1000","v":0},{"$f":"G56*Assumptions!F$89*1000","v":563.29},{"$f":"H56*Assumptions!G$89*1000","v":0},{"$f":"I56*Assumptions!H$89*1000","v":0},2313.3899999999994,{"$f":"K56*Assumptions!J$89*1000","v":27106.560000000001},{"$f":"L56*Assumptions!K$89*1000","v":1244.4000000000001},{"$f":"M56*Assumptions!L$89","v":80223},{"$f":"N56*Assumptions!M$89*1000","v":135464},{"$f":"O56*Assumptions!N$89*1000","v":0},246351.35]
[null,"    Industry - paper and pulp",null,{"$f":"D57*Assumptions!C$89*1000","v":47.3},{"$f":"E57*Assumptions!D$89*1000","v":0},{"$f":"F57*Assumptions!E$89*1000","v":0},{"$f":"G57*Assumptions!F$89*1000","v":433.3},{"$f":"H57*Assumptions!G$89*1000","v":0},{"$f":"I57*Assumptions!H$89*1000","v":0},480.6,{"$f":"K57*Assumptions!J$89*1000","v":1073.28},{"$f":"L57*Assumptions!K$89*1000","v":3696.6000000000004},{"$f":"M57*Assumptions!L$89","v":8658},{"$f":"N57*Assumptions!M$89*1000","v":0},{"$f":"O57*Assumptions!N$89*1000","v":0},13908.48]
[null,"    Industry - transport equipment",null,{"$f":"D58*Assumptions!C$89*1000","v":1087.8999999999999},{"$f":"E58*Assumptions!D$89*1000","v":0},{"$f":"F58*Assumptions!E$89*1000","v":0},{"$f":"G58*Assumptions!F$89*1000","v":303.30999999999995},{"$f":"H58*Assumptions!G$89*1000","v":0},{"$f":"I58*Assumptions!H$89*1000","v":0},1391.2099999999998,{"$f":"K58*Assumptions!J$89*1000","v":0},{"$f":"L58*Assumptions!K$89*1000","v":146.4},{"$f":"M58*Assumptions!L$89","v":6942},{"$f":"N58*Assumptions!M$89*1000","v":0},{"$f":"O58*Assumptions!N$89*1000","v":0},8479.61]
[null,"    Industry - textile and leather",null,{"$f":"D59*Assumptions!C$89*1000","v":567.6},{"$f":"E59*Assumptions!D$89*1000","v":0},{"$f":"F59*Assumptions!E$89*1000","v":0},{"$f":"G59*Assumptions!F$89*1000","v":259.97999999999996},{"$f":"H59*Assumptions!G$89*1000","v":0},{"$f":"I59*Assumptions!H$89*1000","v":0},827.57999999999993,{"$f":"K59*Assumptions!J$89*1000","v":8860.7999999999993},{"$f":"L59*Assumptions!K$89*1000","v":19873.800000000003},{"$f":"M59*Assumptions!L$89","v":46722},{"$f":"N59*Assumptions!M$89*1000","v":0},{"$f":"O59*Assumptions!N$89*1000","v":0},76284.179999999993]
[null,"    Industry - miscellaneous",null,{"$f":"D60*Assumptions!C$89*1000","v":0},{"$f":"E60*Assumptions!D$89*1000","v":0},{"$f":"F60*Assumptions!E$89*1000","v":0},{"$f":"G60*Assumptions!F$89*1000","v":0},{"$f":"H60*Assumptions!G$89*1000","v":0},{"$f":"I60*Assumptions!H$89*1000","v":0},0,{"$f":"K60*Assumptions!J$89*1000","v":0},{"$f":"L60*Assumptions!K$89*1000","v":18.3},{"$f":"M60*Assumptions!L$89","v":24219},{"$f":"N60*Assumptions!M$89*1000","v":0},{"$f":"O60*Assumptions!N$89*1000","v":0},24237.3]
[null,"    Transport - road",null,{"$f":"D61*Assumptions!C$89*1000","v":145163.69999999998},{"$f":"E61*Assumptions!D$89*1000","v":90854.399999999994},{"$f":"F61*Assumptions!E$89*1000","v":0},{"$f":"G61*Assumptions!F$89*1000","v":711825.24},{"$f":"H61*Assumptions!G$89*1000","v":0},{"$f":"I61*Assumptions!H$89*1000","v":0},947843.34,{"$f":"K61*Assumptions!J$89*1000","v":0},{"$f":"L61*Assumptions!K$89*1000","v":0},{"$f":"M61*Assumptions!L$89","v":3354},{"$f":"N61*Assumptions!M$89*1000","v":0},{"$f":"O61*Assumptions!N$89*1000","v":0},951197.34]
[null,"    Transport - rail",null,{"$f":"D62*Assumptions!C$89*1000","v":0},{"$f":"E62*Assumptions!D$89*1000","v":0},{"$f":"F62*Assumptions!E$89*1000","v":0},{"$f":"G62*Assumptions!F$89*1000","v":5849.55},{"$f":"H62*Assumptions!G$89*1000","v":0},{"$f":"I62*Assumptions!H$89*1000","v":0},5849.55,{"$f":"K62*Assumptions!J$89*1000","v":0},{"$f":"L62*Assumptions!K$89*1000","v":0},{"$f":"M62*Assumptions!L$89","v":0},{"$f":"N62*Assumptions!M$89*1000","v":0},{"$f":"O62*Assumptions!N$89*1000","v":0},5849.55]
[null,"    Transport - domestic air",null,{"$f":"D63*Assumptions!C$89*1000","v":0},{"$f":"E63*Assumptions!D$89*1000","v":0},{"$f":"F63*Assumptions!E$89*1000","v":58814.210000000006},{"$f":"G63*Assumptions!F$89*1000","v":0},{"$f":"H63*Assumptions!G$89*1000","v":0},{"$f":"I63*Assumptions!H$89*1000","v":0},58814.210000000006,{"$f":"K63*Assumptions!J$89*1000","v":0},{"$f":"L63*Assumptions!K$89*1000","v":0},{"$f":"M63*Assumptions!L$89","v":0},{"$f":"N63*Assumptions!M$89*1000","v":0},{"$f":"O63*Assumptions!N$89*1000","v":0},58814.210000000006]
[null,"    Transport - navigation",null,{"$f":"D64*Assumptions!C$89*1000","v":0},{"$f":"E64*Assumptions!D$89*1000","v":0},{"$f":"F64*Assumptions!E$89*1000","v":0},{"$f":"G64*Assumptions!F$89*1000","v":0},{"$f":"H64*Assumptions!G$89*1000","v":7354.7699999999995},{"$f":"I64*Assumptions!H$89*1000","v":0},7354.7699999999995,{"$f":"K64*Assumptions!J$89*1000","v":0},{"$f":"L64*Assumptions!K$89*1000","v":0},{"$f":"M64*Assumptions!L$89","v":0},{"$f":"N64*Assumptions!M$89*1000","v":0},{"$f":"O64*Assumptions!N$89*1000","v":0},7354.7699999999995]
[null,"    Households",null,{"$f":"D65*Assumptions!C$89*1000","v":11588.5},{"$f":"E65*Assumptions!D$89*1000","v":0},{"$f":"F65*Assumptions!E$89*1000","v":0},{"$f":"G65*Assumptions!F$89*1000","v":0},{"$f":"H65*Assumptions!G$89*1000","v":0},{"$f":"I65*Assumptions!H$89*1000","v":2595.5},14184,{"$f":"K65*Assumptions!J$89*1000","v":37839.360000000001},{"$f":"L65*Assumptions!K$89*1000","v":42565.8},{"$f":"M65*Assumptions!L$89","v":429000},{"$f":"N65*Assumptions!M$89*1000","v":0},{"$f":"O65*Assumptions!N$89*1000","v":0},523589.16000000003]
[null,"    Services",null,{"$f":"D66*Assumptions!C$89*1000","v":27008.299999999996},{"$f":"E66*Assumptions!D$89*1000","v":0},{"$f":"F66*Assumptions!E$89*1000","v":0},{"$f":"G66*Assumptions!F$89*1000","v":0},{"$f":"H66*Assumptions!G$89*1000","v":0},{"$f":"I66*Assumptions!H$89*1000","v":0},27008.299999999996,{"$f":"K66*Assumptions!J$89*1000","v":130366.08000000002},{"$f":"L66*Assumptions!K$89*1000","v":14823.000000000002},{"$f":"M66*Assumptions!L$89","v":123279},{"$f":"N66*Assumptions!M$89*1000","v":1344},{"$f":"O66*Assumptions!N$89*1000","v":0},296820.38]
[null,"    Agriculture & Fishery",null,{"$f":"D67*Assumptions!C$89*1000","v":0},{"$f":"E67*Assumptions!D$89*1000","v":0},{"$f":"F67*Assumptions!E$89*1000","v":0},{"$f":"G67*Assumptions!F$89*1000","v":117727.61},{"$f":"H67*Assumptions!G$89*1000","v":0},{"$f":"I67*Assumptions!H$89*1000","v":0},117727.61,{"$f":"K67*Assumptions!J$89*1000","v":0},{"$f":"L67*Assumptions!K$89*1000","v":0},{"$f":"M67*Assumptions!L$89","v":5187},{"$f":"N67*Assumptions!M$89*1000","v":0},{"$f":"O67*Assumptions!N$89*1000","v":0},122914.61]
[null,"    Non energy - chemical feedstocs",null,{"$f":"D68*Assumptions!C$89*1000","v":0},{"$f":"E68*Assumptions!D$89*1000","v":0},{"$f":"F68*Assumptions!E$89*1000","v":0},{"$f":"G68*Assumptions!F$89*1000","v":0},{"$f":"H68*Assumptions!G$89*1000","v":0},{"$f":"I68*Assumptions!H$89*1000","v":0},0,{"$f":"K68*Assumptions!J$89*1000","v":0},{"$f":"L68*Assumptions!K$89*1000","v":0},{"$f":"M68*Assumptions!L$89","v":0},{"$f":"N68*Assumptions!M$89*1000","v":0},{"$f":"O68*Assumptions!N$89*1000","v":0},0]
[]
[]
[null,"Start year energy balance in mega tonnes and million cubic meters"]
[null,"Fossil fuel energy balance in mass and volume",null,"LPG","Gasoline","Jet Fuel","Diesel","HFO","Kerosene and other","Total oil products","Coal","Lignite","Gas","Coke","Petrocoke"]
[null,"Unit",null,"Mega tonnes","Mega tonnes","Mega tonnes","Mega tonnes","Mega tonnes","Mega tonnes","Mega tonnes","Mega tonnes","Mega tonnes","Million m3","Mega tonnes","Mega tonnes"]
[null,"Total all energy consumption",null,{"$f":"+D47+D48","v":3.9950000000000001},{"$f":"+E47+E48","v":2.028},1.319,20.131,0.46799999999999997,5.8000000000000003E-2,27.998999999999999,28.263000000000002,56.405999999999999,44508,4.9350000000000005,4.0919999999999996]
[null,"Fossil power plants",null,null,null,null,0.23799999999999999,0.22700000000000001,null,{"$f":"SUM(D47:I47)","v":0.46499999999999997},16.071000000000002,{"$f":"48.755+0.492","v":49.247},19607]
[null,"Final sector consumption",null,{"$f":"SUM(D49:D68)","v":3.9950000000000001},{"$f":"SUM(E49:E68)","v":2.028},1.319,19.893000000000001,0.24099999999999999,5.8000000000000003E-2,27.533999999999999,12.192,7.1590000000000007,24901,4.9350000000000005,4.0919999999999996]
[null,"    Industry - steel",null,null,null,null,{"$f":"0.016+0.001","v":1.7000000000000001E-2},null,null,{"$f":"SUM(D49:I49)","v":1.7000000000000001E-2},{"$f":"0.017","v":1.7000000000000001E-2},2.5999999999999999E-2,{"$f":"203+27","v":230}]
[null,"    Industry - chemical",null,8.9999999999999993E-3,null,null,4.0000000000000001E-3,3.0000000000000001E-3,null,1.6E-2,0.39400000000000002,0.32500000000000001,2590]
[null,"    Industry - non metallic mineral",null,3.0000000000000001E-3,null,null,2.4E-2,1.7999999999999999E-2,null,4.4999999999999998E-2,3.3069999999999999,{"$f":"1.106+0.3","v":1.4060000000000001},1884,null,4.085]
[null,"    Industry - food processing and beverage",null,0.02,null,null,6.0000000000000001E-3,3.6999999999999998E-2,null,6.3E-2,0.22800000000000001,0.78700000000000003,982,4.9000000000000002E-2,7.0000000000000001E-3]
[null,"    Industry - construction",null,null,null,null,0.14699999999999999,null,null,0.14699999999999999,1E-3,3.0000000000000001E-3,360]
[null,"    Industry - mining",null,null,null,null,0.376,null,null,0.376,1.9E-2,9.4E-2,130]
[null,"    Industry - machinery",null,5.0000000000000001E-3,null,null,3.0000000000000001E-3,null,null,8.0000000000000002E-3,3.0000000000000001E-3,1.7000000000000001E-2,69]
[null,"    Industry - non ferrous metals",null,3.6999999999999998E-2,null,null,1.2999999999999999E-2,null,null,4.9999999999999996E-2,1.0860000000000001,6.8000000000000005E-2,2057,4.8380000000000001]
[null,"    Industry - paper and pulp",null,1E-3,null,null,0.01,null,null,1.0999999999999999E-2,4.2999999999999997E-2,0.20200000000000001,222]
[null,"    Industry - transport equipment",null,2.3E-2,null,null,7.0000000000000001E-3,null,null,0.03,null,8.0000000000000002E-3,178]
[null,"    Industry - textile and leather",null,1.2E-2,null,null,6.0000000000000001E-3,null,null,1.8000000000000002E-2,0.35499999999999998,1.0860000000000001,1198]
[null,"    Industry - miscellaneous",null,null,null,null,null,null,null,0,null,1E-3,621]
[null,"    Transport - road",null,3.069,2.028,null,16.428000000000001,null,null,21.524999999999999,null,null,86]
[null,"    Transport - rail",null,null,null,null,0.13500000000000001,null,null,0.13500000000000001]
[null,"    Transport - domestic air",null,null,null,1.319,null,null,null,1.319]
[null,"    Transport - navigation",null,null,null,null,null,0.183,null,0.183]
[null,"    Households",null,0.245,null,null,null,null,5.8000000000000003E-2,0.30299999999999999,1.516,{"$f":"2.084+0.242","v":2.3260000000000001},11000]
[null,"    Services",null,0.57099999999999995,null,null,null,null,null,0.57099999999999995,5.2229999999999999,0.81,3161,4.8000000000000001E-2]
[null,"    Agriculture & Fishery",null,null,null,null,2.7170000000000001,null,null,2.7170000000000001,null,null,133]
[null,"    Non energy - chemical feedstocs",null,null,null,null,null,null,null,0]
[]
[]
[]
[]
[]
[null,"Fossil fuel energy balance balance in ktoe (1 ktoe = 41.868 TJ)",null,"LPG","Gasoline","Jet Fuel","Diesel","HFO","Kerosene and other","Total oil products","Coal","Lignite","Natural Gas","Coke","Petrocoke","Total"]
[null,"Total consumption",null,{"$f":"+D76+D77","v":4513.3156587369822},{"$f":"+E76+E77","v":2170.0200630553163},1404.753272188784,20833.959826120183,449.24333619948402,61.992452469666567,29433.284608770417,16849.251934651766,24654.385210662076,41459.157351676695,3300.3725995987388,3029.8079678991116,118726.2596732588]
[null,"Fossil power plants",null,{"$f":"D19*(1/41.868)","v":0},0,0,246.31078628069167,217.90221648992068,0,{"$f":"SUM(D76:I76)","v":464.21300277061232},{"$f":"K19*(1/41.868)","v":9580.877042132417},{"$f":"L19*(1/41.868)","v":21525.272284322153},{"$f":"M19*(1/41.868)","v":18263.900831183721},{"$f":"N19*(1/41.868)","v":0},{"$f":"O19*(1/41.868)","v":0},{"$f":"SUM(J76:O76)","v":49834.263160408897}]
[null,"FINAL CONSUMPTION",null,{"$f":"SUM(D78:D97)","v":4513.3156587369822},2170.0200630553163,1404.753272188784,{"$f":"SUM(G78:G97)","v":20587.649039839493},231.34111970956334,61.992452469666567,28969.071605999805,7268.3748925193468,3129.1129263399253,23195.256520492978,3300.3725995987388,3029.8079678991116,68891.996512849903]
[null,"    Industry - steel",null,{"$f":"D21*(1/41.868)","v":0},{"$f":"E21*(1/41.868)","v":0},0,17.593627591477979,0,0,{"$f":"SUM(D78:I78)","v":17.593627591477979},{"$f":"K21*(1/41.868)","v":10.134709085697908},11.364287761536257,214.24476927486384,0,0,253.33739371357598]
[null,"    Industry - chemical",null,{"$f":"D22*(1/41.868)","v":10.167669819432501},0,0,4.1396770803477594,2.8797649756377184,0,{"$f":"SUM(D79:I79)","v":17.18711187541798},234.88678704499858,142.05359701920321,2412.5824018343365,0,0,2806.7098977739561]
[null,"    Industry - non metallic mineral",null,3.3892232731441672,0,0,24.838062482086553,17.278589853826308,0,45.505875609057028,1971.4989968472341,614.54571510461449,1754.9441100601891,0,3024.6250119422948,7411.1197095633897]
[null,"    Industry - food processing and beverage",null,22.594821820961116,0,0,6.2095156205216382,35.517101366198517,0,64.321438807681275,135.92433361994841,343.98824878188594,914.7320149039839,32.769657017292438,5.1829559568166612,1496.9186490876086]
[null,"    Industry - construction",null,0,0,0,152.13313270278013,0,0,152.13313270278013,0.59615935798222996,1.3112639724849529,335.3396388650043,0,0,489.3801948982516]
[null,"    Industry - mining",null,0,0,0,389.12964555268934,0,0,389.12964555268934,11.327027801662368,41.086271137861857,121.09486959014043,0,0,562.637814082354]
[null,"    Industry - machinery",null,5.6487054552402789,0,0,3.1047578102608191,0,0,8.7534632655010984,1.7884780739466895,7.4304958440813991,64.273430782459158,0,0,82.245867965988339]
[null,"    Industry - non ferrous metals",null,41.800420368778056,0,0,13.453950511130216,0,0,55.254370879908272,647.42906276870167,29.721983376325596,1916.0934365147605,3235.5020540747109,0,5884.000907614407]
[null,"    Industry - paper and pulp",null,1.1297410910480556,0,0,10.349192700869398,0,0,11.478933791917454,25.634852393235882,88.291774147320154,206.79277730008596,0,0,332.19833763255946]
[null,"    Industry - transport equipment",null,25.98404509410528,0,0,7.244434890608578,0,0,33.228479984713857,0,3.4967039266265405,165.80682143880767,0,0,202.53200535014807]
[null,"    Industry - textile and leather",null,{"$f":"D31*(1/41.868)","v":13.556893092576669},0,0,6.2095156205216382,0,0,19.766408713098308,{"$f":"K31*(1/41.868)","v":211.63657208369156},474.67755803955293,1115.9357982229865,0,0,1822.0163370593293]
[null,"    Industry - miscellaneous",null,0,0,0,0,0,0,0,0,0.43708799082831756,578.46087704213244,0,0,578.89796503296077]
[null,"    Transport - road",null,3467.1754084264826,2170.0200630553163,0,17001.653768988246,0,0,22638.849240470045,0,0,80.108913728862134,0,0,22718.958154198906]
[null,"    Transport - rail",null,0,0,0,139.71410146173687,0,0,139.71410146173687,0,0,0,0,0,139.71410146173687]
[null,"    Transport - domestic air",null,0,0,1404.753272188784,0,0,0,1404.753272188784,0,0,0,0,0,1404.753272188784]
[null,"    Transport - navigation",null,0,0,0,0,175.6656635139008,0,175.6656635139008,0,0,0,0,0,175.6656635139008]
[null,"    Households",null,276.78656730677363,0,0,0,0,61.992452469666567,338.77901977644018,903.77758670106039,1016.6666666666666,10246.488965319575,0,0,12505.712238463742]
[null,"    Services",null,645.08216298843968,0,0,0,0,0,645.08216298843968,3113.7403267411869,354.04127257093728,2944.4683290341072,32.100888506735451,0,7089.4329798414074]
[null,"    Agriculture & Fishery",null,0,0,0,2811.8756568262156,0,0,2811.8756568262156,0,0,123.88936658068214,0,0,2935.7650234068979]
[null,"    Non energy - chemical feedstocs",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Start year electricity balance in GWh"]
[null,"Electricity consumption",null,"GWh",null,"Electricity production","GWh","Share of production","Efficiency"]
[null,"Total consumption",null,{"$f":"SUM(D103:D122)","v":217052},null,"Total",{"$f":"+G104+G111","v":261785}]
[null,"    Industry - steel",null,{"$f":"1418+115","v":1533},null,"Losses",{"$f":"G102-D102","v":44733},{"$f":"IF(G$102=0,1,G103/G$102)","v":0.17087686460263193}]
[null,"    Industry - chemical",null,15155,null,"Fossil",{"$f":"SUM(G105:G110)","v":177609},{"$f":"SUM(H105:H110)","v":0.67845369291594249}]
[null,"    Industry - non metallic mineral",null,18543,null,"Lignite",{"$f":"31336+1079","v":32415},{"$f":"IF(G$102=0,1,G105/G$102)","v":0.12382298451018967},{"$f":"IF(L76>0,G105/11.63/L76,0)","v":0.12948446223070259}]
[null,"    Industry - food processing and beverage",null,7100,null,"Coal",43751,0.1671256947495082,{"$f":"IF( K76>0,G106/11.63/K76,0)","v":0.39264765009118185}]
[null,"    Industry - construction",null,2866,null,"Oil",{"$f":"980+1244","v":2224},8.4955211337547996E-3,{"$f":"IF( J76>0,G107/11.63/J76,0)","v":0.41194360678072844}]
[null,"    Industry - mining",null,2205,null,"Natural Gas",99219,0.37900949252248983,{"$f":"IF( M76>0,G108/11.63/M76,0)","v":0.46711260891910655}]
[null,"    Industry - machinery",null,2154,null,"Nuclear",null,0]
[null,"    Industry - non ferrous metals",null,25263,null,"Net import",{"$f":"G119-G120","v":0},0]
[null,"    Industry - paper and pulp",null,4018,null,"Renewables",{"$f":"SUM(G112:G116)","v":84176},{"$f":"SUM(H112:H116)","v":0.32154630708405757}]
[null,"    Industry - transport equipment",null,2656,null,"Hydro",67146,{"$f":"IF(G$102=0,1,G112/G$102)","v":0.256492923582329}]
[null,"    Industry - textile and leather",null,17371,null,"Wind",11653,{"$f":"IF(G$102=0,1,G113/G$102)","v":4.4513627595163974E-2}]
[null,"    Industry - miscellaneous",null,4669,null,"Solar",194,{"$f":"IF(G$102=0,1,G114/G$102)","v":7.4106614206314344E-4}]
[null,"    Transport - road",null,null,null,"Biomass",1758,{"$f":"IF(G$102=0,1,G115/G$102)","v":6.7154344213763203E-3}]
[null,"    Transport - rail",null,803,null,"Geothermal",3425,{"$f":"IF(G$102=0,1,G116/G$102)","v":1.3083255343125084E-2}]
[null,"    Transport - domestic air"]
[null,"    Transport - navigation",null,null,null,"Electricy import and export","GWh"]
[null,"    Households",null,47901,null,"Import"]
[null,"    Services",null,59934,null,"Export"]
[null,"    Agriculture & Fishery",null,4881]
[null,"    Non energy - chemical feedstocs"]

{"sheet":"GHG Balance","index":5,"n_rows":55,"n_cols":16,"rows_kept":55,"cut":false,"hidden":true,"merged":[[11,1,11,15],[3,1,9,15],[53,1,53,2]]}
[]
[null,"Step 3 - GHG Balance"]
[]
[null,"The GHG Balance sheet includes the GHG emissions data disaggregated by sector of activity for the start year.\n\nThe first table CO2 balance – Country X - Base year includes the balance for the CO2 emissions at the start year expressed in ktCO2 equivalents unit. GACMO automatically calculates the data in this table. The user should not insert or modify the data in this table.\n\nThe user has to fill in the second table Non-CO2 emissions, non-fuel combustion sectors corresponding to the CH4 and N2O emissions, and CO2 emissions from non-fuel combustion sectors expressed in ktCO2 equivalents unit for each sector/sub-sector as defined by the IPCC.\n\nPlease refer to the Guidance for further details on the data included in this sheet and on how to fill it in.\n\nOnce all the data have been inserted in the GHG balance sheet, you can click “Go to step 4: Growth factors”."]
[]
[]
[]
[]
[]
[]
[null,"Indsæt land og basisår I tabel titler I stedet! Også på Energy balances"]
[null,{"$f":"\"CO2 Balance - \"&Assumptions!C9&\" - Start year - \"&Assumptions!$C$10","v":"CO2 Balance - Country X - Start year - 2015"}]
[null,"Unit : ktCO2-equivalents",null,"LPG","Gasoline","Jet Fuel","Diesel","HFO","Kerosene and other","Total oil products","Coal","Lignite","Natural Gas","Coke","Petrocoke","Total"]
[null,"Ton CO2/Toe (IPCC):",null,{"$f":"41.868*Assumptions!D50/1000","v":2.6404752},{"$f":"41.868*Assumptions!D47/1000","v":2.9014524000000002},{"$f":"41.868*Assumptions!D48/1000","v":2.9935620000000003},{"$f":"41.868*Assumptions!D46/1000","v":3.1010232000000002},{"$f":"41.868*Assumptions!D45/1000","v":3.2391876000000006},{"$f":"41.868*Assumptions!D49/1000","v":3.0089136000000005},null,{"$f":"41.868*Assumptions!D52/1000","v":3.9607128000000005},{"$f":"41.868*Assumptions!D53/1000","v":4.2370416000000004},{"$f":"41.868*Assumptions!D51/1000","v":2.3487948000000003},{"$f":"41.868*108.2/1000","v":4.5301176000000005},{"$f":"41.868*100.3/1000","v":4.1993604000000007}]
[null,"Total",null,{"$f":"+D16+D17","v":11917.298066666666},6296.2099199999993,4205.2160150000009,64606.592768666662,1455.1834440000002,186.52993333333336,88667.030147666665,66735.047808000018,104461.65575999999,97379.053200000009,14951.076000000001,12723.255600000002,384917.11851566669]
[null,"Fossil power plants",null,{"$f":"'Energy Balance'!D76*D$14","v":0},{"$f":"'Energy Balance'!E76*E$14","v":0},{"$f":"'Energy Balance'!F76*F$14","v":0},{"$f":"'Energy Balance'!G76*G$14","v":763.81546266666669},{"$f":"'Energy Balance'!H76*H$14","v":705.82615766666675},{"$f":"'Energy Balance'!I76*I$14","v":0},{"$f":"SUM(D16:I16)","v":1469.6416203333333},{"$f":"'Energy Balance'!K76*K$14","v":37947.102336000011},{"$f":"'Energy Balance'!L76*L$14","v":91203.474119999999},{"$f":"'Energy Balance'!M76*M$14","v":42898.155300000006},{"$f":"'Energy Balance'!N76*N$14","v":0},{"$f":"'Energy Balance'!O76*O$14","v":0},{"$f":"SUM(J16:O16)","v":173518.37337633336}]
[null,"FINAL CONSUMPTION",null,{"$f":"SUM(D18:D37)","v":11917.298066666666},6296.2099199999993,4205.2160150000009,63842.777305999996,749.35728633333338,186.52993333333336,87197.388527333329,28787.945472000007,13258.181640000003,54480.897900000004,14951.076000000001,12723.255600000002,211398.74513933336]
[null,"    Industry - steel",null,{"$f":"'Energy Balance'!D78*D$14","v":0},{"$f":"'Energy Balance'!E78*E$14","v":0},{"$f":"'Energy Balance'!F78*F$14","v":0},{"$f":"'Energy Balance'!G78*G$14","v":54.558247333333341},{"$f":"'Energy Balance'!H78*H$14","v":0},{"$f":"'Energy Balance'!I78*I$14","v":0},{"$f":"SUM(D18:I18)","v":54.558247333333341},{"$f":"'Energy Balance'!K78*K$14","v":40.140672000000009},{"$f":"'Energy Balance'!L78*L$14","v":48.150960000000005},{"$f":"'Energy Balance'!M78*M$14","v":503.21700000000004},{"$f":"'Energy Balance'!N78*N$14","v":0},{"$f":"'Energy Balance'!O78*O$14","v":0},646.06687933333342]
[null,"    Industry - chemical",null,{"$f":"'Energy Balance'!D79*D$14","v":26.847479999999997},{"$f":"'Energy Balance'!E79*E$14","v":0},{"$f":"'Energy Balance'!F79*F$14","v":0},{"$f":"'Energy Balance'!G79*G$14","v":12.837234666666667},{"$f":"'Energy Balance'!H79*H$14","v":9.3280990000000017},{"$f":"'Energy Balance'!I79*I$14","v":0},49.012813666666666,{"$f":"'Energy Balance'!K79*K$14","v":930.31910400000015},{"$f":"'Energy Balance'!L79*L$14","v":601.88700000000006},{"$f":"'Energy Balance'!M79*M$14","v":5666.661000000001},{"$f":"'Energy Balance'!N79*N$14","v":0},{"$f":"'Energy Balance'!O79*O$14","v":0},7247.879917666668]
[null,"    Industry - non metallic mineral",null,{"$f":"'Energy Balance'!D80*D$14","v":8.9491599999999991},{"$f":"'Energy Balance'!E80*E$14","v":0},{"$f":"'Energy Balance'!F80*F$14","v":0},{"$f":"'Energy Balance'!G80*G$14","v":77.023407999999989},{"$f":"'Energy Balance'!H80*H$14","v":55.968593999999996},{"$f":"'Energy Balance'!I80*I$14","v":0},141.94116199999999,{"$f":"'Energy Balance'!K80*K$14","v":7808.5413120000012},{"$f":"'Energy Balance'!L80*L$14","v":2603.8557600000004},{"$f":"'Energy Balance'!M80*M$14","v":4122.0036},{"$f":"'Energy Balance'!N80*N$14","v":0},{"$f":"'Energy Balance'!O80*O$14","v":12701.490500000002},27377.832334000006]
[null,"    Industry - food processing and beverage",null,{"$f":"'Energy Balance'!D81*D$14","v":59.661066666666663},{"$f":"'Energy Balance'!E81*E$14","v":0},{"$f":"'Energy Balance'!F81*F$14","v":0},{"$f":"'Energy Balance'!G81*G$14","v":19.255851999999997},{"$f":"'Energy Balance'!H81*H$14","v":115.04655433333332},{"$f":"'Energy Balance'!I81*I$14","v":0},193.96347299999996,{"$f":"'Energy Balance'!K81*K$14","v":538.35724800000003},{"$f":"'Energy Balance'!L81*L$14","v":1457.4925200000002},{"$f":"'Energy Balance'!M81*M$14","v":2148.5178000000001},{"$f":"'Energy Balance'!N81*N$14","v":148.4504},{"$f":"'Energy Balance'!O81*O$14","v":21.7651},4508.5465409999997]
[null,"    Industry - construction",null,{"$f":"'Energy Balance'!D82*D$14","v":0},{"$f":"'Energy Balance'!E82*E$14","v":0},{"$f":"'Energy Balance'!F82*F$14","v":0},{"$f":"'Energy Balance'!G82*G$14","v":471.76837399999994},{"$f":"'Energy Balance'!H82*H$14","v":0},{"$f":"'Energy Balance'!I82*I$14","v":0},471.76837399999994,{"$f":"'Energy Balance'!K82*K$14","v":2.3612160000000006},{"$f":"'Energy Balance'!L82*L$14","v":5.555880000000001},{"$f":"'Energy Balance'!M82*M$14","v":787.64400000000012},{"$f":"'Energy Balance'!N82*N$14","v":0},{"$f":"'Energy Balance'!O82*O$14","v":0},1267.3294700000001]
[null,"    Industry - mining",null,{"$f":"'Energy Balance'!D83*D$14","v":0},{"$f":"'Energy Balance'!E83*E$14","v":0},{"$f":"'Energy Balance'!F83*F$14","v":0},{"$f":"'Energy Balance'!G83*G$14","v":1206.7000586666666},{"$f":"'Energy Balance'!H83*H$14","v":0},{"$f":"'Energy Balance'!I83*I$14","v":0},1206.7000586666666,{"$f":"'Energy Balance'!K83*K$14","v":44.863104000000007},{"$f":"'Energy Balance'!L83*L$14","v":174.08424000000005},{"$f":"'Energy Balance'!M83*M$14","v":284.42700000000002},{"$f":"'Energy Balance'!N83*N$14","v":0},{"$f":"'Energy Balance'!O83*O$14","v":0},1710.0744026666666]
[null,"    Industry - machinery",null,{"$f":"'Energy Balance'!D84*D$14","v":14.915266666666666},{"$f":"'Energy Balance'!E84*E$14","v":0},{"$f":"'Energy Balance'!F84*F$14","v":0},{"$f":"'Energy Balance'!G84*G$14","v":9.6279259999999987},{"$f":"'Energy Balance'!H84*H$14","v":0},{"$f":"'Energy Balance'!I84*I$14","v":0},24.543192666666663,{"$f":"'Energy Balance'!K84*K$14","v":7.0836480000000002},{"$f":"'Energy Balance'!L84*L$14","v":31.483320000000006},{"$f":"'Energy Balance'!M84*M$14","v":150.96510000000001},{"$f":"'Energy Balance'!N84*N$14","v":0},{"$f":"'Energy Balance'!O84*O$14","v":0},214.07526066666668]
[null,"    Industry - non ferrous metals",null,{"$f":"'Energy Balance'!D85*D$14","v":110.37297333333331},{"$f":"'Energy Balance'!E85*E$14","v":0},{"$f":"'Energy Balance'!F85*F$14","v":0},{"$f":"'Energy Balance'!G85*G$14","v":41.72101266666666},{"$f":"'Energy Balance'!H85*H$14","v":0},{"$f":"'Energy Balance'!I85*I$14","v":0},152.09398599999997,{"$f":"'Energy Balance'!K85*K$14","v":2564.2805760000006},{"$f":"'Energy Balance'!L85*L$14","v":125.93328000000002},{"$f":"'Energy Balance'!M85*M$14","v":4500.5102999999999},{"$f":"'Energy Balance'!N85*N$14","v":14657.204800000001},{"$f":"'Energy Balance'!O85*O$14","v":0},22000.022942000003]
[null,"    Industry - paper and pulp",null,{"$f":"'Energy Balance'!D86*D$14","v":2.9830533333333329},{"$f":"'Energy Balance'!E86*E$14","v":0},{"$f":"'Energy Balance'!F86*F$14","v":0},{"$f":"'Energy Balance'!G86*G$14","v":32.093086666666665},{"$f":"'Energy Balance'!H86*H$14","v":0},{"$f":"'Energy Balance'!I86*I$14","v":0},35.076139999999995,{"$f":"'Energy Balance'!K86*K$14","v":101.53228800000001},{"$f":"'Energy Balance'!L86*L$14","v":374.09592000000004},{"$f":"'Energy Balance'!M86*M$14","v":485.71379999999999},{"$f":"'Energy Balance'!N86*N$14","v":0},{"$f":"'Energy Balance'!O86*O$14","v":0},996.41814799999997]
[null,"    Industry - transport equipment",null,{"$f":"'Energy Balance'!D87*D$14","v":68.610226666666662},{"$f":"'Energy Balance'!E87*E$14","v":0},{"$f":"'Energy Balance'!F87*F$14","v":0},{"$f":"'Energy Balance'!G87*G$14","v":22.465160666666662},{"$f":"'Energy Balance'!H87*H$14","v":0},{"$f":"'Energy Balance'!I87*I$14","v":0},91.075387333333325,{"$f":"'Energy Balance'!K87*K$14","v":0},{"$f":"'Energy Balance'!L87*L$14","v":14.81568},{"$f":"'Energy Balance'!M87*M$14","v":389.44620000000003},{"$f":"'Energy Balance'!N87*N$14","v":0},{"$f":"'Energy Balance'!O87*O$14","v":0},495.33726733333333]
[null,"    Industry - textile and leather",null,{"$f":"'Energy Balance'!D88*D$14","v":35.796639999999996},{"$f":"'Energy Balance'!E88*E$14","v":0},{"$f":"'Energy Balance'!F88*F$14","v":0},{"$f":"'Energy Balance'!G88*G$14","v":19.255851999999997},{"$f":"'Energy Balance'!H88*H$14","v":0},{"$f":"'Energy Balance'!I88*I$14","v":0},55.052491999999994,{"$f":"'Energy Balance'!K88*K$14","v":838.23167999999998},{"$f":"'Energy Balance'!L88*L$14","v":2011.2285600000005},{"$f":"'Energy Balance'!M88*M$14","v":2621.1042000000002},{"$f":"'Energy Balance'!N88*N$14","v":0},{"$f":"'Energy Balance'!O88*O$14","v":0},5525.6169320000008]
[null,"    Industry - miscellaneous",null,{"$f":"'Energy Balance'!D89*D$14","v":0},{"$f":"'Energy Balance'!E89*E$14","v":0},{"$f":"'Energy Balance'!F89*F$14","v":0},{"$f":"'Energy Balance'!G89*G$14","v":0},{"$f":"'Energy Balance'!H89*H$14","v":0},{"$f":"'Energy Balance'!I89*I$14","v":0},0,{"$f":"'Energy Balance'!K89*K$14","v":0},{"$f":"'Energy Balance'!L89*L$14","v":1.8519600000000001},{"$f":"'Energy Balance'!M89*M$14","v":1358.6859000000002},{"$f":"'Energy Balance'!N89*N$14","v":0},{"$f":"'Energy Balance'!O89*O$14","v":0},1360.5378600000001]
[null,"    Transport - road",null,{"$f":"'Energy Balance'!D90*D$14","v":9154.990679999999},{"$f":"'Energy Balance'!E90*E$14","v":6296.2099199999993},{"$f":"'Energy Balance'!F90*F$14","v":0},{"$f":"'Energy Balance'!G90*G$14","v":52722.522775999998},{"$f":"'Energy Balance'!H90*H$14","v":0},{"$f":"'Energy Balance'!I90*I$14","v":0},68173.723375999994,{"$f":"'Energy Balance'!K90*K$14","v":0},{"$f":"'Energy Balance'!L90*L$14","v":0},{"$f":"'Energy Balance'!M90*M$14","v":188.15940000000001},{"$f":"'Energy Balance'!N90*N$14","v":0},{"$f":"'Energy Balance'!O90*O$14","v":0},68361.882775999999]
[null,"    Transport - rail",null,{"$f":"'Energy Balance'!D91*D$14","v":0},{"$f":"'Energy Balance'!E91*E$14","v":0},{"$f":"'Energy Balance'!F91*F$14","v":0},{"$f":"'Energy Balance'!G91*G$14","v":433.25666999999999},{"$f":"'Energy Balance'!H91*H$14","v":0},{"$f":"'Energy Balance'!I91*I$14","v":0},433.25666999999999,{"$f":"'Energy Balance'!K91*K$14","v":0},{"$f":"'Energy Balance'!L91*L$14","v":0},{"$f":"'Energy Balance'!M91*M$14","v":0},{"$f":"'Energy Balance'!N91*N$14","v":0},{"$f":"'Energy Balance'!O91*O$14","v":0},433.25666999999999]
[null,"    Transport - domestic air",null,{"$f":"'Energy Balance'!D92*D$14","v":0},{"$f":"'Energy Balance'!E92*E$14","v":0},{"$f":"'Energy Balance'!F92*F$14","v":4205.2160150000009},{"$f":"'Energy Balance'!G92*G$14","v":0},{"$f":"'Energy Balance'!H92*H$14","v":0},{"$f":"'Energy Balance'!I92*I$14","v":0},4205.2160150000009,{"$f":"'Energy Balance'!K92*K$14","v":0},{"$f":"'Energy Balance'!L92*L$14","v":0},{"$f":"'Energy Balance'!M92*M$14","v":0},{"$f":"'Energy Balance'!N92*N$14","v":0},{"$f":"'Energy Balance'!O92*O$14","v":0},4205.2160150000009]
[null,"    Transport - navigation",null,{"$f":"'Energy Balance'!D93*D$14","v":0},{"$f":"'Energy Balance'!E93*E$14","v":0},{"$f":"'Energy Balance'!F93*F$14","v":0},{"$f":"'Energy Balance'!G93*G$14","v":0},{"$f":"'Energy Balance'!H93*H$14","v":569.01403900000003},{"$f":"'Energy Balance'!I93*I$14","v":0},569.01403900000003,{"$f":"'Energy Balance'!K93*K$14","v":0},{"$f":"'Energy Balance'!L93*L$14","v":0},{"$f":"'Energy Balance'!M93*M$14","v":0},{"$f":"'Energy Balance'!N93*N$14","v":0},{"$f":"'Energy Balance'!O93*O$14","v":0},569.01403900000003]
[null,"    Households",null,{"$f":"'Energy Balance'!D94*D$14","v":730.84806666666657},{"$f":"'Energy Balance'!E94*E$14","v":0},{"$f":"'Energy Balance'!F94*F$14","v":0},{"$f":"'Energy Balance'!G94*G$14","v":0},{"$f":"'Energy Balance'!H94*H$14","v":0},{"$f":"'Energy Balance'!I94*I$14","v":186.52993333333336},917.37799999999993,{"$f":"'Energy Balance'!K94*K$14","v":3579.6034560000003},{"$f":"'Energy Balance'!L94*L$14","v":4307.6589600000007},{"$f":"'Energy Balance'!M94*M$14","v":24066.9},{"$f":"'Energy Balance'!N94*N$14","v":0},{"$f":"'Energy Balance'!O94*O$14","v":0},32871.540416000003]
[null,"    Services",null,{"$f":"'Energy Balance'!D95*D$14","v":1703.323453333333},{"$f":"'Energy Balance'!E95*E$14","v":0},{"$f":"'Energy Balance'!F95*F$14","v":0},{"$f":"'Energy Balance'!G95*G$14","v":0},{"$f":"'Energy Balance'!H95*H$14","v":0},{"$f":"'Energy Balance'!I95*I$14","v":0},1703.323453333333,{"$f":"'Energy Balance'!K95*K$14","v":12332.631168000004},{"$f":"'Energy Balance'!L95*L$14","v":1500.0876000000003},{"$f":"'Energy Balance'!M95*M$14","v":6915.9519000000009},{"$f":"'Energy Balance'!N95*N$14","v":145.42080000000001},{"$f":"'Energy Balance'!O95*O$14","v":0},22597.414921333337]
[null,"    Agriculture & Fishery",null,{"$f":"'Energy Balance'!D96*D$14","v":0},{"$f":"'Energy Balance'!E96*E$14","v":0},{"$f":"'Energy Balance'!F96*F$14","v":0},{"$f":"'Energy Balance'!G96*G$14","v":8719.6916473333331},{"$f":"'Energy Balance'!H96*H$14","v":0},{"$f":"'Energy Balance'!I96*I$14","v":0},8719.6916473333331,{"$f":"'Energy Balance'!K96*K$14","v":0},{"$f":"'Energy Balance'!L96*L$14","v":0},{"$f":"'Energy Balance'!M96*M$14","v":290.9907},{"$f":"'Energy Balance'!N96*N$14","v":0},{"$f":"'Energy Balance'!O96*O$14","v":0},9010.6823473333334]
[null,"    Non energy - chemical feedstocs",null,{"$f":"'Energy Balance'!D97*D$14","v":0},{"$f":"'Energy Balance'!E97*E$14","v":0},{"$f":"'Energy Balance'!F97*F$14","v":0},{"$f":"'Energy Balance'!G97*G$14","v":0},{"$f":"'Energy Balance'!H97*H$14","v":0},{"$f":"'Energy Balance'!I97*I$14","v":0},0,{"$f":"'Energy Balance'!K97*K$14","v":0},{"$f":"'Energy Balance'!L97*L$14","v":0},{"$f":"'Energy Balance'!M97*M$14","v":0},{"$f":"'Energy Balance'!N97*N$14","v":0},{"$f":"'Energy Balance'!O97*O$14","v":0},0]
[]
[]
[null,"Non-CO2 emissions, non-fuel combustion sectors",null,"ktCO2e"]
[null,"CH4 from energy combustion",null,5061]
[null,"N2O from energy combustion",null,3875]
[null,"Total Agriculture",null,{"$f":"SUM(D44:D48)","v":56612}]
[null,"  Enteric fermentation",null,26888]
[null,"  Manure management",null,6304]
[null,"  Rice cultivation",null,200]
[null,"  N2O from agricultural soils",null,22878]
[null,"  Burning of agricultural residues",null,342]
[null,"Fugitive (CH4)",null,4131]
[null,"Forestry",null,-64020]
[null,"Waste - solid",null,16880]
[null,"Waste - liquid"]
[null,"Industrial processes",null,60720]
[null,"Total Non-CO2 emissions, non-fuel combustion sectors",null,{"$f":"D41+D42+D43+D49+D50+D51+D52+D53","v":83259}]
[null,"Total GHG emissions",null,{"$f":"P15+D41+D42+D43+D49+D50+D51+D52+D53","v":468176.11851566669}]

{"sheet":"Growth","index":6,"n_rows":57,"n_cols":11,"rows_kept":57,"cut":false,"hidden":true,"merged":[[13,3,13,6],[3,1,10,13]]}
[]
[null,"Step 4 - Growth"]
[]
[null,"The Growth sheet includes the expected growth in energy consumption for the different sectors of activity for different periods of time. This sheet must be filled in by the user.\n\nThe user has to fill in the table Growth from the start year – Country X, including the Population growth factor, the GDP growth factor, and the annual growth in energy consumption estimated for each sector of activity for the different periods: start year-2025, 2025-2030, 2030-2035, and 2035-2050.\n\nPlease refer to the Guidance for further details on the data included in this sheet and on how to fill it in.\n\nOnce all the data have been inserted in the Growth sheet, you can click “Go to step 5: BAU energy balances”."]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"\"Growth from the start year - \"&Assumptions!C9","v":"Growth from the start year - Country X"}]
[null,"Growth and multiplication factors",null,"Annual % increase in the period",null,null,null,"% increase from start year values"]
[null,"Socioeconomic growth factors",null,{"$f":"Assumptions!$C$10&\" to 2025\"","v":"2015 to 2025"},"2025 to 2030","2030 to 2035","2030 to 2050",2025,2030,2035,2050]
[null,"Population growth",null,8.3000000000000001E-3,8.3000000000000001E-3,8.3000000000000001E-3,5.0000000000000001E-3,{"$f":"(1+D16)^(2025-Assumptions!$C$10)-1","v":8.6169671060107422E-2},{"$f":"(1+H16)*(1+E16)^5-1","v":0.13200021108915116},{"$f":"(1+I16)*(1+F16)^5-1","v":0.17976455433082172},{"$f":"(1+J16)*(1+G16)^15-1","v":0.2714118946206221}]
[null,"GDP growth",null,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,0.03,{"$f":"(1+D17)^(2025-Assumptions!$C$10)-1","v":0.49453914682766364},{"$f":"(1+H17)*(1+E17)^5-1","v":0.82709421551469053},{"$f":"(1+I17)*(1+F17)^5-1","v":1.2336472614003604},{"$f":"(1+J17)*(1+G17)^15-1","v":2.4799496534412917}]
[null,"Industrial energy growth factors",null,{"$f":"Assumptions!$C$10&\" to 2025\"","v":"2015 to 2025"},"2025 to 2030","2030 to 2035","2030 to 2050",2025,2030,2035,2050]
[null,"Industry - fuel in steel",null,0.06,0.06,0.06,0.02,{"$f":"(1+D19)^(2025-Assumptions!$C$10)-1","v":0.79084769654285458},{"$f":"(1+H19)*(1+E19)^5-1","v":1.396558193099692},{"$f":"(1+I19)*(1+F19)^5-1","v":2.2071354722128489},{"$f":"(1+J19)*(1+G19)^15-1","v":3.3163820887674786}]
[null,"Industry - fuel in  chemical",null,0.06,0.06,0.06,0.02,{"$f":"(1+D20)^(2025-Assumptions!$C$10)-1","v":0.79084769654285458},1.396558193099692,{"$f":"(1+I20)*(1+F20)^5-1","v":2.2071354722128489},{"$f":"(1+J20)*(1+G20)^15-1","v":3.3163820887674786}]
[null,"Industry - fuel in  non metallic mineral",null,0.06,0.06,0.06,0.02,{"$f":"(1+D21)^(2025-Assumptions!$C$10)-1","v":0.79084769654285458},1.396558193099692,2.2071354722128489,3.3163820887674786]
[null,"Industry - fuel in  food and beverage",null,0.06,0.06,0.06,0.02,{"$f":"(1+D22)^(2025-Assumptions!$C$10)-1","v":0.79084769654285458},1.396558193099692,2.2071354722128489,3.3163820887674786]
[null,"Industry - fuel in  construction",null,0.06,0.06,0.06,0.02,{"$f":"(1+D23)^(2025-Assumptions!$C$10)-1","v":0.79084769654285458},1.396558193099692,2.2071354722128489,3.3163820887674786]
[null,"Industry - fuel in  mining",null,0.06,0.06,0.06,0.02,{"$f":"(1+D24)^(2025-Assumptions!$C$10)-1","v":0.79084769654285458},1.396558193099692,2.2071354722128489,3.3163820887674786]
[null,"Industry - fuel in  machinery",null,0.06,0.06,0.06,0.02,{"$f":"(1+D25)^(2025-Assumptions!$C$10)-1","v":0.79084769654285458},1.396558193099692,2.2071354722128489,3.3163820887674786]
[null,"Industry - fuel in  non ferrous metals",null,0.06,0.06,0.06,0.02,{"$f":"(1+D26)^(2025-Assumptions!$C$10)-1","v":0.79084769654285458},1.396558193099692,2.2071354722128489,3.3163820887674786]
[null,"Industry - fuel in  paper and pulp",null,0.06,0.06,0.06,0.02,{"$f":"(1+D27)^(2025-Assumptions!$C$10)-1","v":0.79084769654285458},1.396558193099692,2.2071354722128489,3.3163820887674786]
[null,"Industry - fuel in  transport equipment",null,0.06,0.06,0.06,0.02,{"$f":"(1+D28)^(2025-Assumptions!$C$10)-1","v":0.79084769654285458},1.396558193099692,2.2071354722128489,3.3163820887674786]
[null,"Industry - fuel in  textile and leather",null,0.06,0.06,0.06,0.02,{"$f":"(1+D29)^(2025-Assumptions!$C$10)-1","v":0.79084769654285458},1.396558193099692,2.2071354722128489,3.3163820887674786]
[null,"Industry - fuel in  miscellaneous",null,0.06,0.06,0.06,0.02,{"$f":"(1+D30)^(2025-Assumptions!$C$10)-1","v":0.79084769654285458},1.396558193099692,2.2071354722128489,3.3163820887674786]
[null,"Industry - electricity consumption",null,0.06,0.06,0.06,0.02,{"$f":"(1+D31)^(2025-Assumptions!$C$10)-1","v":0.79084769654285458},1.396558193099692,2.2071354722128489,3.3163820887674786]
[null,"Industrial processes",null,0,0,0,0,{"$f":"(1+D32)^(2025-Assumptions!$C$10)-1","v":0},0,0,0]
[null,"Transport energy growth factors",null,{"$f":"Assumptions!$C$10&\" to 2025\"","v":"2015 to 2025"},"2025 to 2030","2030 to 2035","2030 to 2050",2025,2030,2035,2050]
[null,"Transport - fuel in  road",null,0.06,0.06,0.06,0.02,{"$f":"(1+D34)^(2025-Assumptions!$C$10)-1","v":0.79084769654285458},{"$f":"(1+H34)*(1+E34)^5-1","v":1.396558193099692},2.2071354722128489,3.3163820887674786]
[null,"Transport - fuel in  rail",null,0.06,0.06,0.06,0.02,{"$f":"(1+D35)^(2025-Assumptions!$C$10)-1","v":0.79084769654285458},{"$f":"(1+H35)*(1+E35)^5-1","v":1.396558193099692},2.2071354722128489,3.3163820887674786]
[null,"Transport - fuel in  air",null,0.06,0.06,0.06,0.02,{"$f":"(1+D36)^(2025-Assumptions!$C$10)-1","v":0.79084769654285458},{"$f":"(1+H36)*(1+E36)^5-1","v":1.396558193099692},2.2071354722128489,3.3163820887674786]
[null,"Transport - fuel in  navigation",null,0.06,0.06,0.06,0.02,{"$f":"(1+D37)^(2025-Assumptions!$C$10)-1","v":0.79084769654285458},{"$f":"(1+H37)*(1+E37)^5-1","v":1.396558193099692},2.2071354722128489,3.3163820887674786]
[null,"Transport - electricity consumption",null,0.06,0.06,0.06,0.02,{"$f":"(1+D38)^(2025-Assumptions!$C$10)-1","v":0.79084769654285458},{"$f":"(1+H38)*(1+E38)^5-1","v":1.396558193099692},2.2071354722128489,3.3163820887674786]
[null,"Household energy growth factors",null,{"$f":"Assumptions!$C$10&\" to 2025\"","v":"2015 to 2025"},"2025 to 2030","2030 to 2035","2030 to 2050",2025,2030,2035,2050]
[null,"Households - LPG",null,0.06,0.06,0.06,0.02,{"$f":"(1+D40)^(2025-Assumptions!$C$10)-1","v":0.79084769654285458},{"$f":"(1+H40)*(1+E40)^5-1","v":1.396558193099692},2.2071354722128489,3.3163820887674786]
[null,"Households - Kerosene",null,0.06,0.06,0.06,0.02,{"$f":"(1+D41)^(2025-Assumptions!$C$10)-1","v":0.79084769654285458},{"$f":"(1+H41)*(1+E41)^5-1","v":1.396558193099692},2.2071354722128489,3.3163820887674786]
[null,"Households - electricity consumption",null,0.06,0.06,0.06,0.02,{"$f":"(1+D42)^(2025-Assumptions!$C$10)-1","v":0.79084769654285458},{"$f":"(1+H42)*(1+E42)^5-1","v":1.396558193099692},2.2071354722128489,3.3163820887674786]
[null,"Service sector energy growth factors",null,{"$f":"Assumptions!$C$10&\" to 2025\"","v":"2015 to 2025"},"2025 to 2030","2030 to 2035","2030 to 2050",2025,2030,2035,2050]
[null,"Services - fuel",null,0.06,0.06,0.06,0.02,{"$f":"(1+D44)^(2025-Assumptions!$C$10)-1","v":0.79084769654285458},{"$f":"(1+H44)*(1+E44)^5-1","v":1.396558193099692},2.2071354722128489,3.3163820887674786]
[null,"Services - electricity consumption",null,0.06,0.06,0.06,0.02,{"$f":"(1+D45)^(2025-Assumptions!$C$10)-1","v":0.79084769654285458},{"$f":"(1+H45)*(1+E45)^5-1","v":1.396558193099692},2.2071354722128489,3.3163820887674786]
[null,"Agriculture energy/emission growth factors",null,{"$f":"Assumptions!$C$10&\" to 2025\"","v":"2015 to 2025"},"2025 to 2030","2030 to 2035","2030 to 2050",2025,2030,2035,2050]
[null,"Agriculture - fuel",null,0.06,0.06,0.06,0.02,{"$f":"(1+D47)^(2025-Assumptions!$C$10)-1","v":0.79084769654285458},{"$f":"(1+H47)*(1+E47)^5-1","v":1.396558193099692},2.2071354722128489,3.3163820887674786]
[null,"Agriculture - electricity consumption",null,0.06,0.06,0.06,0.02,{"$f":"(1+D48)^(2025-Assumptions!$C$10)-1","v":0.79084769654285458},1.396558193099692,2.2071354722128489,3.3163820887674786]
[null,"Non energy - fuel in chemical feedstocs",null,0.06,0.06,0.06,0.02,{"$f":"(1+D49)^(2025-Assumptions!$C$10)-1","v":0.79084769654285458},1.396558193099692,2.2071354722128489,3.3163820887674786]
[null,"Livestock emissions",null,0.03,0.03,0.03,0.01,{"$f":"(1+D50)^(2025-Assumptions!$C$10)-1","v":0.34391637934412178},0.55796741660076421,0.80611123466941303,1.0968390733961666]
[null,"Rice emissions",null,0.03,0.03,0.03,0.01,{"$f":"(1+D51)^(2025-Assumptions!$C$10)-1","v":0.34391637934412178},0.55796741660076421,0.80611123466941303,1.0968390733961666]
[null,"N2O from agricultural soils",null,0.03,0.03,0.03,0.01,{"$f":"(1+D52)^(2025-Assumptions!$C$10)-1","v":0.34391637934412178},0.55796741660076421,0.80611123466941303,1.0968390733961666]
[null,"Biomass burning",null,0.03,0.03,0.03,0.01,{"$f":"(1+D53)^(2025-Assumptions!$C$10)-1","v":0.34391637934412178},0.55796741660076421,0.80611123466941303,1.0968390733961666]
[null,"Forestry emission ",null,0,0,0,0,{"$f":"(1+D54)^(2025-Assumptions!$C$10)-1","v":0},0,0,0]
[null,"Waste sector emission growth factors",null,{"$f":"Assumptions!$C$10&\" to 2025\"","v":"2015 to 2025"},"2025 to 2030","2030 to 2035","2030 to 2050",2025,2030,2035,2050]
[null,"Solid waste emissions",null,0,0,0,0,{"$f":"(1+D56)^(2025-Assumptions!$C$10)-1","v":0},{"$f":"(1+H56)*(1+E56)^5-1","v":0},0,{"$f":"(1+J56)*(1+G56)^15-1","v":0}]
[null,"Liquid waste emissions",null,0,0,0,0,{"$f":"(1+D57)^(2025-Assumptions!$C$10)-1","v":0},{"$f":"(1+H57)*(1+E57)^5-1","v":0},0,0]

{"sheet":"BAU projected Energy Balances","index":7,"n_rows":351,"n_cols":21,"rows_kept":351,"cut":false,"hidden":true,"merged":[[3,9,10,15],[3,5,3,7],[6,5,6,7],[3,1,3,2],[6,1,7,2],[329,1,329,2],[13,1,13,15],[42,1,42,15],[99,1,99,15],[128,1,128,15],[271,1,271,15],[300,1,300,15],[71,1,71,2],[157,1,157,2],[70,1,70,8],[156,1,156,8],[328,1,328,8],[242,1,242,8],[243,1,243,2],[185,1,185,15],[214,1,214,15]]}
[]
[null,"Step 5: BAU projected Energy Balances for year 2025, 2030, 2035, and 2050",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year"]
[]
[null,"Select year to display:      ",null,null,null,null,null,null,null,"The BAU projected energy balances sheet includes the future energy balances for the years 2025, 2030, 2035, and 2050. The data in this sheet are automatically calculated by GACMO.\nThe user should not modify any of the data in the tables Fossil fuel balance – year – Country X and Electricity balance – year. However, a user may exceptionally decide to modify a specific data in one of these tables in the case that the user would like to reflect a change in the energy matrix which is not taken into account by the projections made by GACMO. The user should only make such a change if he/she is completely familiar with those types of data as the change will have an impact on the emissions scenarios and results obtained.\nPlease refer to the Guidance for further details on the data included in this sheet and on how to fill it in.\nOnce you have reviewed the tables of the BAU projected Energy Balances sheet, you can click “Go to step 6: BAU GHG balances”.",null,null,null,null,null,null,null,null,null,null,"Unit"]
[]
[]
[null,"Select unit to display:      "]
[]
[]
[null,null,"Selected year:",2025]
[null,null,"Selected unit:","ktoe"]
[]
[]
[null,{"$f":"\"Fossil fuel balance - 2025 - \"&Assumptions!C9","v":"Fossil fuel balance - 2025 - Country X"},null,null,null,null,null,null,null,null,null,null,2025]
[null,"TJ units",null,"LPG","Gasoline","Jet Fuel","Diesel","Fueloil","Kerosene and other","Total oil products","Coal","Lignite","Gas","Coke","Petrocoke","Total energy (fossil)"]
[null,"Unit",null,"TJ","TJ","TJ","TJ","TJ","TJ","TJ","TJ","TJ","TJ","TJ","TJ","TJ"]
[null,"Total",null,{"$f":"+D18+D19","v":338404.84870567569},162706.39296078312,105327.29250248773,1562113.8772445854,33683.911056458826,4648.1451963769787,2206884.467666368,1263343.622046872,1848566.3596328916,3108574.9218314458,{"$f":"+N18+N19","v":247459.33470829166},227172.6120018542,{"$f":"SUM(J17:O17)","v":8902001.3178877234}]
[null,"    Fossil power plants",null,{"$f":"D47/E41","v":0},0,0,18468.188504506052,16338.136345761015,0,{"$f":"SUM(D18:I18)","v":34806.324850267069},{"$f":"K47/L41","v":718366.60474525986},{"$f":"L47/M41","v":1613947.9401631211},{"$f":"M47/N41","v":1369412.8806585143},null,null,3736533.7504171622]
[null,"FINAL CONSUMPTION",null,{"$f":"SUM(D20:D39)","v":338404.84870567569},162706.39296078312,105327.29250248773,1543645.6887400793,17345.774710697813,4648.1451963769787,2172078.1428161007,544977.01730161207,234618.41946977042,1739162.0411729312,247459.33470829166,227172.6120018542,5165467.5674705608]
[null,"    Industry - steel",null,{"$f":"+'Energy Balance'!D21*(1+Growth!$H19)","v":0},{"$f":"+'Energy Balance'!E21*(1+Growth!$H19)","v":0},{"$f":"+'Energy Balance'!F21*(1+Growth!$H19)","v":0},{"$f":"+'Energy Balance'!G21*(1+Growth!$H19)","v":1319.1563217504322},{"$f":"+'Energy Balance'!H21*(1+Growth!$H19)","v":0},{"$f":"+'Energy Balance'!I21*(1+Growth!$H19)","v":0},{"$f":"SUM(D20:I20)","v":1319.1563217504322},{"$f":"+'Energy Balance'!K21*(1+Growth!$H19)","v":759.89249459706411},{"$f":"+'Energy Balance'!L21*(1+Growth!$H19)","v":852.08533401509021},{"$f":"+'Energy Balance'!M21*(1+Growth!$H19)","v":16063.903837989406},{"$f":"+'Energy Balance'!N21*(1+Growth!$H19)","v":0},{"$f":"+'Energy Balance'!O21*(1+Growth!$H19)","v":0},18995.037988351993]
[null,"    Industry - chemical",null,{"$f":"+'Energy Balance'!D22*(1+Growth!$H20)","v":762.36386441829313},{"$f":"+'Energy Balance'!E22*(1+Growth!$H20)","v":0},{"$f":"+'Energy Balance'!F22*(1+Growth!$H20)","v":0},{"$f":"+'Energy Balance'!G22*(1+Growth!$H20)","v":310.38972276480752},{"$f":"+'Energy Balance'!H22*(1+Growth!$H20)","v":215.92250677217197},{"$f":"+'Energy Balance'!I22*(1+Growth!$H20)","v":0},1288.6760939552726,{"$f":"+'Energy Balance'!K22*(1+Growth!$H20)","v":17611.626051249605},{"$f":"+'Energy Balance'!L22*(1+Growth!$H20)","v":10651.066675188629},{"$f":"+'Energy Balance'!M22*(1+Growth!$H20)","v":180893.52582779375},{"$f":"+'Energy Balance'!N22*(1+Growth!$H20)","v":0},{"$f":"+'Energy Balance'!O22*(1+Growth!$H20)","v":0},210444.89464818727]
[null,"    Industry - non metallic mineral",null,{"$f":"+'Energy Balance'!D23*(1+Growth!$H21)","v":254.12128813943107},{"$f":"+'Energy Balance'!E23*(1+Growth!$H21)","v":0},{"$f":"+'Energy Balance'!F23*(1+Growth!$H21)","v":0},{"$f":"+'Energy Balance'!G23*(1+Growth!$H21)","v":1862.3383365888451},{"$f":"+'Energy Balance'!H23*(1+Growth!$H21)","v":1295.5350406330317},{"$f":"+'Energy Balance'!I23*(1+Growth!$H21)","v":0},3411.9946653613079,{"$f":"+'Energy Balance'!K23*(1+Growth!$H21)","v":147821.43997838182},{"$f":"+'Energy Balance'!L23*(1+Growth!$H21)","v":46078.153062508347},{"$f":"+'Energy Balance'!M23*(1+Growth!$H21)","v":131584.32535118278},{"$f":"+'Energy Balance'!N23*(1+Growth!$H21)","v":0},{"$f":"+'Energy Balance'!O23*(1+Growth!$H21)","v":226783.9980517044},555679.91110913863]
[null,"    Industry - food processing and beverage",null,{"$f":"+'Energy Balance'!D24*(1+Growth!$H22)","v":1694.1419209295404},{"$f":"+'Energy Balance'!E24*(1+Growth!$H22)","v":0},{"$f":"+'Energy Balance'!F24*(1+Growth!$H22)","v":0},{"$f":"+'Energy Balance'!G24*(1+Growth!$H22)","v":465.58458414721127},{"$f":"+'Energy Balance'!H24*(1+Growth!$H22)","v":2663.0442501901207},{"$f":"+'Energy Balance'!I24*(1+Growth!$H22)","v":0},4822.7707552668726,{"$f":"+'Energy Balance'!K24*(1+Growth!$H22)","v":10191.499339301801},{"$f":"+'Energy Balance'!L24*(1+Growth!$H22)","v":25791.967610379848},{"$f":"+'Energy Balance'!M24*(1+Growth!$H22)","v":68585.885082198249},{"$f":"+'Energy Balance'!N24*(1+Growth!$H22)","v":2457.0430396567963},{"$f":"+'Energy Balance'!O24*(1+Growth!$H22)","v":388.61395014979945},112237.77977695336]
[null,"    Industry - construction",null,{"$f":"+'Energy Balance'!D25*(1+Growth!$H23)","v":0},{"$f":"+'Energy Balance'!E25*(1+Growth!$H23)","v":0},{"$f":"+'Energy Balance'!F25*(1+Growth!$H23)","v":0},{"$f":"+'Energy Balance'!G25*(1+Growth!$H23)","v":11406.822311606677},{"$f":"+'Energy Balance'!H25*(1+Growth!$H23)","v":0},{"$f":"+'Energy Balance'!I25*(1+Growth!$H23)","v":0},11406.822311606677,{"$f":"+'Energy Balance'!K25*(1+Growth!$H23)","v":44.69955850570966},{"$f":"+'Energy Balance'!L25*(1+Growth!$H23)","v":98.317538540202733},{"$f":"+'Energy Balance'!M25*(1+Growth!$H23)","v":25143.501659461679},{"$f":"+'Energy Balance'!N25*(1+Growth!$H23)","v":0},{"$f":"+'Energy Balance'!O25*(1+Growth!$H23)","v":0},36693.34106811427]
[null,"    Industry - mining",null,{"$f":"+'Energy Balance'!D26*(1+Growth!$H24)","v":0},{"$f":"+'Energy Balance'!E26*(1+Growth!$H24)","v":0},{"$f":"+'Energy Balance'!F26*(1+Growth!$H24)","v":0},{"$f":"+'Energy Balance'!G26*(1+Growth!$H24)","v":29176.633939891908},{"$f":"+'Energy Balance'!H26*(1+Growth!$H24)","v":0},{"$f":"+'Energy Balance'!I26*(1+Growth!$H24)","v":0},29176.633939891908,{"$f":"+'Energy Balance'!K26*(1+Growth!$H24)","v":849.29161160848332},{"$f":"+'Energy Balance'!L26*(1+Growth!$H24)","v":3080.6162075930188},{"$f":"+'Energy Balance'!M26*(1+Growth!$H24)","v":9079.5978214722727},{"$f":"+'Energy Balance'!N26*(1+Growth!$H24)","v":0},{"$f":"+'Energy Balance'!O26*(1+Growth!$H24)","v":0},42186.139580565679]
[null,"    Industry - machinery",null,{"$f":"+'Energy Balance'!D27*(1+Growth!$H25)","v":423.53548023238511},{"$f":"+'Energy Balance'!E27*(1+Growth!$H25)","v":0},{"$f":"+'Energy Balance'!F27*(1+Growth!$H25)","v":0},{"$f":"+'Energy Balance'!G27*(1+Growth!$H25)","v":232.79229207360564},{"$f":"+'Energy Balance'!H27*(1+Growth!$H25)","v":0},{"$f":"+'Energy Balance'!I27*(1+Growth!$H25)","v":0},656.32777230599072,{"$f":"+'Energy Balance'!K27*(1+Growth!$H25)","v":134.09867551712895},{"$f":"+'Energy Balance'!L27*(1+Growth!$H25)","v":557.13271839448214},{"$f":"+'Energy Balance'!M27*(1+Growth!$H25)","v":4819.1711513968221},{"$f":"+'Energy Balance'!N27*(1+Growth!$H25)","v":0},{"$f":"+'Energy Balance'!O27*(1+Growth!$H25)","v":0},6166.7303176144242]
[null,"    Industry - non ferrous metals",null,{"$f":"+'Energy Balance'!D28*(1+Growth!$H26)","v":3134.1625537196492},{"$f":"+'Energy Balance'!E28*(1+Growth!$H26)","v":0},{"$f":"+'Energy Balance'!F28*(1+Growth!$H26)","v":0},{"$f":"+'Energy Balance'!G28*(1+Growth!$H26)","v":1008.7665989856245},{"$f":"+'Energy Balance'!H28*(1+Growth!$H26)","v":0},{"$f":"+'Energy Balance'!I28*(1+Growth!$H26)","v":0},4142.9291527052737,{"$f":"+'Energy Balance'!K28*(1+Growth!$H26)","v":48543.720537200679},{"$f":"+'Energy Balance'!L28*(1+Growth!$H26)","v":2228.5308735779286},{"$f":"+'Energy Balance'!M28*(1+Growth!$H26)","v":143667.17475975741},{"$f":"+'Energy Balance'!N28*(1+Growth!$H26)","v":242595.39236448126},{"$f":"+'Energy Balance'!O28*(1+Growth!$H26)","v":0},441177.74768772256]
[null,"    Industry - paper and pulp",null,{"$f":"+'Energy Balance'!D29*(1+Growth!$H27)","v":84.70709604647702},{"$f":"+'Energy Balance'!E29*(1+Growth!$H27)","v":0},{"$f":"+'Energy Balance'!F29*(1+Growth!$H27)","v":0},{"$f":"+'Energy Balance'!G29*(1+Growth!$H27)","v":775.97430691201896},{"$f":"+'Energy Balance'!H29*(1+Growth!$H27)","v":0},{"$f":"+'Energy Balance'!I29*(1+Growth!$H27)","v":0},860.68140295849594,{"$f":"+'Energy Balance'!K29*(1+Growth!$H27)","v":1922.0810157455148},{"$f":"+'Energy Balance'!L29*(1+Growth!$H27)","v":6620.047595040317},{"$f":"+'Energy Balance'!M29*(1+Growth!$H27)","v":15505.159356668035},{"$f":"+'Energy Balance'!N29*(1+Growth!$H27)","v":0},{"$f":"+'Energy Balance'!O29*(1+Growth!$H27)","v":0},24907.969370412364]
[null,"    Industry - transport equipment",null,{"$f":"+'Energy Balance'!D30*(1+Growth!$H28)","v":1948.2632090689713},{"$f":"+'Energy Balance'!E30*(1+Growth!$H28)","v":0},{"$f":"+'Energy Balance'!F30*(1+Growth!$H28)","v":0},{"$f":"+'Energy Balance'!G30*(1+Growth!$H28)","v":543.18201483841312},{"$f":"+'Energy Balance'!H30*(1+Growth!$H28)","v":0},{"$f":"+'Energy Balance'!I30*(1+Growth!$H28)","v":0},2491.4452239073844,{"$f":"+'Energy Balance'!K30*(1+Growth!$H28)","v":0},{"$f":"+'Energy Balance'!L30*(1+Growth!$H28)","v":262.1801027738739},{"$f":"+'Energy Balance'!M30*(1+Growth!$H28)","v":12432.064709400496},{"$f":"+'Energy Balance'!N30*(1+Growth!$H28)","v":0},{"$f":"+'Energy Balance'!O30*(1+Growth!$H28)","v":0},15185.690036081754]
[null,"    Industry - textile and leather",null,{"$f":"+'Energy Balance'!D31*(1+Growth!$H29)","v":1016.4851525577243},{"$f":"+'Energy Balance'!E31*(1+Growth!$H29)","v":0},{"$f":"+'Energy Balance'!F31*(1+Growth!$H29)","v":0},{"$f":"+'Energy Balance'!G31*(1+Growth!$H29)","v":465.58458414721127},{"$f":"+'Energy Balance'!H31*(1+Growth!$H29)","v":0},{"$f":"+'Energy Balance'!I31*(1+Growth!$H29)","v":0},1482.0697367049356,{"$f":"+'Energy Balance'!K31*(1+Growth!$H29)","v":15868.343269526924},{"$f":"+'Energy Balance'!L31*(1+Growth!$H29)","v":35590.948951553386},{"$f":"+'Energy Balance'!M31*(1+Growth!$H29)","v":83671.986077875248},{"$f":"+'Energy Balance'!N31*(1+Growth!$H29)","v":0},{"$f":"+'Energy Balance'!O31*(1+Growth!$H29)","v":0},136613.34803566049]
[null,"    Industry - miscellaneous",null,{"$f":"+'Energy Balance'!D32*(1+Growth!$H30)","v":0},{"$f":"+'Energy Balance'!E32*(1+Growth!$H30)","v":0},{"$f":"+'Energy Balance'!F32*(1+Growth!$H30)","v":0},{"$f":"+'Energy Balance'!G32*(1+Growth!$H30)","v":0},{"$f":"+'Energy Balance'!H32*(1+Growth!$H30)","v":0},{"$f":"+'Energy Balance'!I32*(1+Growth!$H30)","v":0},0,{"$f":"+'Energy Balance'!K32*(1+Growth!$H30)","v":0},{"$f":"+'Energy Balance'!L32*(1+Growth!$H30)","v":32.772512846734237},{"$f":"+'Energy Balance'!M32*(1+Growth!$H30)","v":43372.540362571395},{"$f":"+'Energy Balance'!N32*(1+Growth!$H30)","v":0},{"$f":"+'Energy Balance'!O32*(1+Growth!$H30)","v":0},43405.312875418131]
[null,"    Transport - road",null,{"$f":"+'Energy Balance'!D33*(1+Growth!$H34)","v":259966.07776663796},{"$f":"+'Energy Balance'!E33*(1+Growth!$H34)","v":162706.39296078312},{"$f":"+'Energy Balance'!F33*(1+Growth!$H34)","v":0},{"$f":"+'Energy Balance'!G33*(1+Growth!$H34)","v":1274770.5913950647},{"$f":"+'Energy Balance'!H33*(1+Growth!$H34)","v":0},{"$f":"+'Energy Balance'!I33*(1+Growth!$H34)","v":0},1697443.0621224858,{"$f":"+'Energy Balance'!K33*(1+Growth!$H34)","v":0},{"$f":"+'Energy Balance'!L33*(1+Growth!$H34)","v":0},{"$f":"+'Energy Balance'!M33*(1+Growth!$H34)","v":6006.503174204734},{"$f":"+'Energy Balance'!N33*(1+Growth!$H34)","v":0},{"$f":"+'Energy Balance'!O33*(1+Growth!$H34)","v":0},1703449.5652966907]
[null,"    Transport - rail",null,{"$f":"+'Energy Balance'!D34*(1+Growth!$H35)","v":0},{"$f":"+'Energy Balance'!E34*(1+Growth!$H35)","v":0},{"$f":"+'Energy Balance'!F34*(1+Growth!$H35)","v":0},{"$f":"+'Energy Balance'!G34*(1+Growth!$H35)","v":10475.653143312255},{"$f":"+'Energy Balance'!H34*(1+Growth!$H35)","v":0},{"$f":"+'Energy Balance'!I34*(1+Growth!$H35)","v":0},10475.653143312255,{"$f":"+'Energy Balance'!K34*(1+Growth!$H35)","v":0},{"$f":"+'Energy Balance'!L34*(1+Growth!$H35)","v":0},{"$f":"+'Energy Balance'!M34*(1+Growth!$H35)","v":0},{"$f":"+'Energy Balance'!N34*(1+Growth!$H35)","v":0},{"$f":"+'Energy Balance'!O34*(1+Growth!$H35)","v":0},10475.653143312255]
[null,"    Transport - domestic air",null,{"$f":"+'Energy Balance'!D35*(1+Growth!$H36)","v":0},{"$f":"+'Energy Balance'!E35*(1+Growth!$H36)","v":0},{"$f":"+'Energy Balance'!F35*(1+Growth!$H36)","v":105327.29250248773},{"$f":"+'Energy Balance'!G35*(1+Growth!$H36)","v":0},{"$f":"+'Energy Balance'!H35*(1+Growth!$H36)","v":0},{"$f":"+'Energy Balance'!I35*(1+Growth!$H36)","v":0},105327.29250248773,{"$f":"+'Energy Balance'!K35*(1+Growth!$H36)","v":0},{"$f":"+'Energy Balance'!L35*(1+Growth!$H36)","v":0},{"$f":"+'Energy Balance'!M35*(1+Growth!$H36)","v":0},{"$f":"+'Energy Balance'!N35*(1+Growth!$H36)","v":0},{"$f":"+'Energy Balance'!O35*(1+Growth!$H36)","v":0},105327.29250248773]
[null,"    Transport - navigation",null,{"$f":"+'Energy Balance'!D36*(1+Growth!$H37)","v":0},{"$f":"+'Energy Balance'!E36*(1+Growth!$H37)","v":0},{"$f":"+'Energy Balance'!F36*(1+Growth!$H37)","v":0},{"$f":"+'Energy Balance'!G36*(1+Growth!$H37)","v":0},{"$f":"+'Energy Balance'!H36*(1+Growth!$H37)","v":13171.27291310249},{"$f":"+'Energy Balance'!I36*(1+Growth!$H37)","v":0},13171.27291310249,{"$f":"+'Energy Balance'!K36*(1+Growth!$H37)","v":0},{"$f":"+'Energy Balance'!L36*(1+Growth!$H37)","v":0},{"$f":"+'Energy Balance'!M36*(1+Growth!$H37)","v":0},{"$f":"+'Energy Balance'!N36*(1+Growth!$H37)","v":0},{"$f":"+'Energy Balance'!O36*(1+Growth!$H37)","v":0},13171.27291310249]
[null,"    Households",null,{"$f":"+'Energy Balance'!D37*(1+Growth!$H40)","v":20753.238531386869},{"$f":"+'Energy Balance'!E37*(1+Growth!$H40)","v":0},{"$f":"+'Energy Balance'!F37*(1+Growth!$H40)","v":0},{"$f":"+'Energy Balance'!G37*(1+Growth!$H40)","v":0},{"$f":"+'Energy Balance'!H37*(1+Growth!$H40)","v":0},{"$f":"+'Energy Balance'!I37*(1+Growth!$H41)","v":4648.1451963769787},25401.383727763849,{"$f":"+'Energy Balance'!K37*(1+Growth!$H40)","v":67764.530694655827},{"$f":"+'Energy Balance'!L37*(1+Growth!$H40)","v":76228.864881503847},{"$f":"+'Energy Balance'!M37*(1+Growth!$H40)","v":768273.66181688465},{"$f":"+'Energy Balance'!N37*(1+Growth!$H40)","v":0},{"$f":"+'Energy Balance'!O37*(1+Growth!$H40)","v":0},937668.44112080825]
[null,"    Services",null,{"$f":"+'Energy Balance'!D38*(1+Growth!$H44)","v":48367.751842538375},{"$f":"+'Energy Balance'!E38*(1+Growth!$H44)","v":0},{"$f":"+'Energy Balance'!F38*(1+Growth!$H44)","v":0},{"$f":"+'Energy Balance'!G38*(1+Growth!$H44)","v":0},{"$f":"+'Energy Balance'!H38*(1+Growth!$H44)","v":0},{"$f":"+'Energy Balance'!I38*(1+Growth!$H44)","v":0},48367.751842538375,{"$f":"+'Energy Balance'!K38*(1+Growth!$H44)","v":233465.79407532152},{"$f":"+'Energy Balance'!L38*(1+Growth!$H44)","v":26545.735405854735},{"$f":"+'Energy Balance'!M38*(1+Growth!$H44)","v":220773.91318210657},{"$f":"+'Energy Balance'!N38*(1+Growth!$H44)","v":2406.8993041535964},{"$f":"+'Energy Balance'!O38*(1+Growth!$H44)","v":0},531560.09380997485]
[null,"    Agriculture & Fishery",null,{"$f":"+'Energy Balance'!D39*(1+Growth!$H47)","v":0},{"$f":"+'Energy Balance'!E39*(1+Growth!$H47)","v":0},{"$f":"+'Energy Balance'!F39*(1+Growth!$H47)","v":0},{"$f":"+'Energy Balance'!G39*(1+Growth!$H47)","v":210832.21918799554},{"$f":"+'Energy Balance'!H39*(1+Growth!$H47)","v":0},{"$f":"+'Energy Balance'!I39*(1+Growth!$H47)","v":0},210832.21918799554,{"$f":"+'Energy Balance'!K39*(1+Growth!$H47)","v":0},{"$f":"+'Energy Balance'!L39*(1+Growth!$H47)","v":0},{"$f":"+'Energy Balance'!M39*(1+Growth!$H47)","v":9289.1270019677868},{"$f":"+'Energy Balance'!N39*(1+Growth!$H47)","v":0},{"$f":"+'Energy Balance'!O39*(1+Growth!$H47)","v":0},220121.34618996331]
[null,"    Non energy uses",null,{"$f":"+'Energy Balance'!D40*(1+Growth!$H49)","v":0},{"$f":"+'Energy Balance'!E40*(1+Growth!$H49)","v":0},{"$f":"+'Energy Balance'!F40*(1+Growth!$H49)","v":0},{"$f":"+'Energy Balance'!G40*(1+Growth!$H49)","v":0},{"$f":"+'Energy Balance'!H40*(1+Growth!$H49)","v":0},{"$f":"+'Energy Balance'!I40*(1+Growth!$H49)","v":0},0,{"$f":"+'Energy Balance'!K40*(1+Growth!$H49)","v":0},{"$f":"+'Energy Balance'!L40*(1+Growth!$H49)","v":0},{"$f":"+'Energy Balance'!M40*(1+Growth!$H49)","v":0},{"$f":"+'Energy Balance'!N40*(1+Growth!$H49)","v":0},{"$f":"+'Energy Balance'!O40*(1+Growth!$H49)","v":0},0]
[]
[null,null,null,null,2.3884589662749593E-2,2.3884589662749593E-2,2.3884589662749593E-2,2.3884589662749593E-2,2.3884589662749593E-2,2.3884589662749593E-2,null,2.3884589662749593E-2,2.3884589662749593E-2,2.3884589662749593E-2,2.3884589662749593E-2,2.3884589662749593E-2]
[]
[null,{"$f":"\"Fossil fuel balance - 2025 - \"&Assumptions!C9","v":"Fossil fuel balance - 2025 - Country X"}]
[null,"ktoe units",null,"LPG","Gasoline","Jet Fuel","Diesel","Fueloil","Kerosene and other","Total oil products","Coal","Lignite","Gas","Coke","Petrocoke","Total"]
[null,"Unit",null,"ktoe","ktoe","ktoe","ktoe","ktoe","ktoe","ktoe","ktoe","ktoe","ktoe","ktoe","ktoe","ktoe"]
[null,"Total consumption",null,{"$f":"+D47+D48","v":8082.6609512199193},3886.1754313743932,2515.6991617103213,37310.448964473704,804.52639382007328,111.01904070834478,52710.529943306756,30174.444015641348,44152.248964194405,74247.036443857971,5910.4646677245537,5425.9246202793101,212620.64865500433]
[null,"    Fossil power plants",null,{"$f":"IF(G75=0,0,$J47*IF('Energy Balance'!$J76>0,'Energy Balance'!D76/'Energy Balance'!$J76,0))","v":0},{"$f":"IF(G75=0,0,$J47*IF('Energy Balance'!$J76>0,'Energy Balance'!E76/'Energy Balance'!$J76,0))","v":0},{"$f":"IF(G75=0,0,$J47*IF('Energy Balance'!$J76>0,'Energy Balance'!F76/'Energy Balance'!$J76,0))","v":0},{"$f":"IF(G75=0,0,$J47*IF('Energy Balance'!$J76>0,'Energy Balance'!G76/'Energy Balance'!$J76,0))","v":441.10510424443612},{"$f":"IF(G75=0,0,$J47*IF('Energy Balance'!$J76>0,'Energy Balance'!H76/'Energy Balance'!$J76,0))","v":390.22968247255693},{"$f":"IF(G75=0,0,$J47*IF('Energy Balance'!$J76>0,'Energy Balance'!I76/'Energy Balance'!$J76,0))","v":0},{"$f":"IF(G75=0,0,G78/11.63/I78)","v":831.33478671699299},{"$f":"IF(I77>0,G77/11.63/I77,0)","v":17157.891581763157},{"$f":"IF(I76>0,G76/11.63/I76,0)","v":38548.48428783608},{"$f":"IF(I79>0,G79/11.63/I79,0)","v":32707.864733412491},null,null,{"$f":"SUM(J47:O47)","v":89245.575389728721}]
[null,"FINAL CONSUMPTION",null,{"$f":"SUM(D49:D68)","v":8082.6609512199193},3886.1754313743932,2515.6991617103213,36869.343860229266,414.29671134751629,111.01904070834478,{"$f":"SUM(D48:I48)","v":51879.195156589762},{"$f":"SUM(K49:K68)","v":13016.552433878191},5603.7646763583271,41539.171710445473,5910.4646677245537,5425.9246202793101,123375.07326527561]
[null,"    Industry - steel",null,{"$f":"+'Energy Balance'!D78*(1+Growth!$H19)","v":0},{"$f":"+'Energy Balance'!E78*(1+Growth!$H19)","v":0},{"$f":"+'Energy Balance'!F78*(1+Growth!$H19)","v":0},{"$f":"+'Energy Balance'!G78*(1+Growth!$H19)","v":31.507507446031148},{"$f":"+'Energy Balance'!H78*(1+Growth!$H19)","v":0},{"$f":"+'Energy Balance'!I78*(1+Growth!$H19)","v":0},31.507507446031148,{"$f":"+'Energy Balance'!K78*(1+Growth!$H19)","v":18.149720421254038},{"$f":"+'Energy Balance'!L78*(1+Growth!$H19)","v":20.351708560597359},{"$f":"+'Energy Balance'!M78*(1+Growth!$H19)","v":383.67975155224525},{"$f":"+'Energy Balance'!N78*(1+Growth!$H19)","v":0},{"$f":"+'Energy Balance'!O78*(1+Growth!$H19)","v":0},{"$f":"SUM(J49:O49)","v":453.68868798012778}]
[null,"    Industry - chemical",null,{"$f":"+'Energy Balance'!D79*(1+Growth!$H20)","v":18.208748075338995},{"$f":"+'Energy Balance'!E79*(1+Growth!$H20)","v":0},{"$f":"+'Energy Balance'!F79*(1+Growth!$H20)","v":0},{"$f":"+'Energy Balance'!G79*(1+Growth!$H20)","v":7.413531163772034},{"$f":"+'Energy Balance'!H79*(1+Growth!$H20)","v":5.157220473205598},{"$f":"+'Energy Balance'!I79*(1+Growth!$H20)","v":0},30.779499712316628,{"$f":"+'Energy Balance'!K79*(1+Growth!$H20)","v":420.64646152788771},{"$f":"+'Energy Balance'!L79*(1+Growth!$H20)","v":254.39635700746697},{"$f":"+'Energy Balance'!M79*(1+Growth!$H20)","v":4320.5676370448491},{"$f":"+'Energy Balance'!N79*(1+Growth!$H20)","v":0},{"$f":"+'Energy Balance'!O79*(1+Growth!$H20)","v":0},5026.3899552925204]
[null,"    Industry - non metallic mineral",null,{"$f":"+'Energy Balance'!D80*(1+Growth!$H21)","v":6.069582691779666},{"$f":"+'Energy Balance'!E80*(1+Growth!$H21)","v":0},{"$f":"+'Energy Balance'!F80*(1+Growth!$H21)","v":0},{"$f":"+'Energy Balance'!G80*(1+Growth!$H21)","v":44.481186982632202},{"$f":"+'Energy Balance'!H80*(1+Growth!$H21)","v":30.943322839233581},{"$f":"+'Energy Balance'!I80*(1+Growth!$H21)","v":0},81.494092513645455,{"$f":"+'Energy Balance'!K80*(1+Growth!$H21)","v":3530.6544372404178},{"$f":"+'Energy Balance'!L80*(1+Growth!$H21)","v":1100.5577783153801},{"$f":"+'Energy Balance'!M80*(1+Growth!$H21)","v":3142.8376170627398},{"$f":"+'Energy Balance'!N80*(1+Growth!$H21)","v":0},{"$f":"+'Energy Balance'!O80*(1+Growth!$H21)","v":5416.6427355427622},13272.186660674946]
[null,"    Industry - food processing and beverage",null,{"$f":"+'Energy Balance'!D81*(1+Growth!$H22)","v":40.463884611864444},{"$f":"+'Energy Balance'!E81*(1+Growth!$H22)","v":0},{"$f":"+'Energy Balance'!F81*(1+Growth!$H22)","v":0},{"$f":"+'Energy Balance'!G81*(1+Growth!$H22)","v":11.120296745658051},{"$f":"+'Energy Balance'!H81*(1+Growth!$H22)","v":63.605719169535689},{"$f":"+'Energy Balance'!I81*(1+Growth!$H22)","v":0},115.18990052705819,{"$f":"+'Energy Balance'!K81*(1+Growth!$H22)","v":243.41977976740711},{"$f":"+'Energy Balance'!L81*(1+Growth!$H22)","v":616.03056296885086},{"$f":"+'Energy Balance'!M81*(1+Growth!$H22)","v":1638.1457218448036},{"$f":"+'Energy Balance'!N81*(1+Growth!$H22)","v":58.685464785917553},{"$f":"+'Energy Balance'!O81*(1+Growth!$H22)","v":9.281884736548184},2680.7533146305859]
[null,"    Industry - construction",null,{"$f":"+'Energy Balance'!D82*(1+Growth!$H23)","v":0},{"$f":"+'Energy Balance'!E82*(1+Growth!$H23)","v":0},{"$f":"+'Energy Balance'!F82*(1+Growth!$H23)","v":0},{"$f":"+'Energy Balance'!G82*(1+Growth!$H23)","v":272.44727026862222},{"$f":"+'Energy Balance'!H82*(1+Growth!$H23)","v":0},{"$f":"+'Energy Balance'!I82*(1+Growth!$H23)","v":0},272.44727026862222,{"$f":"+'Energy Balance'!K82*(1+Growth!$H23)","v":1.0676306130149436},{"$f":"+'Energy Balance'!L82*(1+Growth!$H23)","v":2.3482740646843108},{"$f":"+'Energy Balance'!M82*(1+Growth!$H23)","v":600.54221982090564},{"$f":"+'Energy Balance'!N82*(1+Growth!$H23)","v":0},{"$f":"+'Energy Balance'!O82*(1+Growth!$H23)","v":0},876.40539476722711]
[null,"    Industry - mining",null,{"$f":"+'Energy Balance'!D83*(1+Growth!$H24)","v":0},{"$f":"+'Energy Balance'!E83*(1+Growth!$H24)","v":0},{"$f":"+'Energy Balance'!F83*(1+Growth!$H24)","v":0},{"$f":"+'Energy Balance'!G83*(1+Growth!$H24)","v":696.87192939457111},{"$f":"+'Energy Balance'!H83*(1+Growth!$H24)","v":0},{"$f":"+'Energy Balance'!I83*(1+Growth!$H24)","v":0},696.87192939457111,{"$f":"+'Energy Balance'!K83*(1+Growth!$H24)","v":20.284981647283924},{"$f":"+'Energy Balance'!L83*(1+Growth!$H24)","v":73.579254026775075},{"$f":"+'Energy Balance'!M83*(1+Growth!$H24)","v":216.86246826866036},{"$f":"+'Energy Balance'!N83*(1+Growth!$H24)","v":0},{"$f":"+'Energy Balance'!O83*(1+Growth!$H24)","v":0},1007.5986333372904]
[null,"    Industry - machinery",null,{"$f":"+'Energy Balance'!D84*(1+Growth!$H25)","v":10.115971152966111},{"$f":"+'Energy Balance'!E84*(1+Growth!$H25)","v":0},{"$f":"+'Energy Balance'!F84*(1+Growth!$H25)","v":0},{"$f":"+'Energy Balance'!G84*(1+Growth!$H25)","v":5.5601483728290253},{"$f":"+'Energy Balance'!H84*(1+Growth!$H25)","v":0},{"$f":"+'Energy Balance'!I84*(1+Growth!$H25)","v":0},15.676119525795137,{"$f":"+'Energy Balance'!K84*(1+Growth!$H25)","v":3.2028918390448298},{"$f":"+'Energy Balance'!L84*(1+Growth!$H25)","v":13.306886366544427},{"$f":"+'Energy Balance'!M84*(1+Growth!$H25)","v":115.10392546567358},{"$f":"+'Energy Balance'!N84*(1+Growth!$H25)","v":0},{"$f":"+'Energy Balance'!O84*(1+Growth!$H25)","v":0},147.28982319705798]
[null,"    Industry - non ferrous metals",null,{"$f":"+'Energy Balance'!D85*(1+Growth!$H26)","v":74.858186531949201},{"$f":"+'Energy Balance'!E85*(1+Growth!$H26)","v":0},{"$f":"+'Energy Balance'!F85*(1+Growth!$H26)","v":0},{"$f":"+'Energy Balance'!G85*(1+Growth!$H26)","v":24.09397628225911},{"$f":"+'Energy Balance'!H85*(1+Growth!$H26)","v":0},{"$f":"+'Energy Balance'!I85*(1+Growth!$H26)","v":0},98.952162814208307,{"$f":"+'Energy Balance'!K85*(1+Growth!$H26)","v":1159.4468457342286},{"$f":"+'Energy Balance'!L85*(1+Growth!$H26)","v":53.227545466177709},{"$f":"+'Energy Balance'!M85*(1+Growth!$H26)","v":3431.4315171433414},{"$f":"+'Energy Balance'!N85*(1+Growth!$H26)","v":5794.2914006993706},{"$f":"+'Energy Balance'!O85*(1+Growth!$H26)","v":0},10537.349471857327]
[null,"    Industry - paper and pulp",null,{"$f":"+'Energy Balance'!D86*(1+Growth!$H27)","v":2.023194230593222},{"$f":"+'Energy Balance'!E86*(1+Growth!$H27)","v":0},{"$f":"+'Energy Balance'!F86*(1+Growth!$H27)","v":0},{"$f":"+'Energy Balance'!G86*(1+Growth!$H27)","v":18.533827909430087},{"$f":"+'Energy Balance'!H86*(1+Growth!$H27)","v":0},{"$f":"+'Energy Balance'!I86*(1+Growth!$H27)","v":0},20.55702214002331,{"$f":"+'Energy Balance'!K86*(1+Growth!$H27)","v":45.908116359642563},{"$f":"+'Energy Balance'!L86*(1+Growth!$H27)","v":158.11712035541026},{"$f":"+'Energy Balance'!M86*(1+Growth!$H27)","v":370.33436888955845},{"$f":"+'Energy Balance'!N86*(1+Growth!$H27)","v":0},{"$f":"+'Energy Balance'!O86*(1+Growth!$H27)","v":0},594.91662774463452]
[null,"    Industry - transport equipment",null,{"$f":"+'Energy Balance'!D87*(1+Growth!$H28)","v":46.533467303644102},{"$f":"+'Energy Balance'!E87*(1+Growth!$H28)","v":0},{"$f":"+'Energy Balance'!F87*(1+Growth!$H28)","v":0},{"$f":"+'Energy Balance'!G87*(1+Growth!$H28)","v":12.973679536601059},{"$f":"+'Energy Balance'!H87*(1+Growth!$H28)","v":0},{"$f":"+'Energy Balance'!I87*(1+Growth!$H28)","v":0},59.507146840245163,{"$f":"+'Energy Balance'!K87*(1+Growth!$H28)","v":0},{"$f":"+'Energy Balance'!L87*(1+Growth!$H28)","v":6.2620641724914945},{"$f":"+'Energy Balance'!M87*(1+Growth!$H28)","v":296.93476424478109},{"$f":"+'Energy Balance'!N87*(1+Growth!$H28)","v":0},{"$f":"+'Energy Balance'!O87*(1+Growth!$H28)","v":0},362.70397525751775]
[null,"    Industry - textile and leather",null,{"$f":"+'Energy Balance'!D88*(1+Growth!$H29)","v":24.278330767118664},{"$f":"+'Energy Balance'!E88*(1+Growth!$H29)","v":0},{"$f":"+'Energy Balance'!F88*(1+Growth!$H29)","v":0},{"$f":"+'Energy Balance'!G88*(1+Growth!$H29)","v":11.120296745658051},{"$f":"+'Energy Balance'!H88*(1+Growth!$H29)","v":0},{"$f":"+'Energy Balance'!I88*(1+Growth!$H29)","v":0},35.398627512776713,{"$f":"+'Energy Balance'!K88*(1+Growth!$H29)","v":379.00886762030484},{"$f":"+'Energy Balance'!L88*(1+Growth!$H29)","v":850.07521141572056},{"$f":"+'Energy Balance'!M88*(1+Growth!$H29)","v":1998.4710537373471},{"$f":"+'Energy Balance'!N88*(1+Growth!$H29)","v":0},{"$f":"+'Energy Balance'!O88*(1+Growth!$H29)","v":0},3262.9537602861492]
[null,"    Industry - miscellaneous",null,{"$f":"+'Energy Balance'!D89*(1+Growth!$H30)","v":0},{"$f":"+'Energy Balance'!E89*(1+Growth!$H30)","v":0},{"$f":"+'Energy Balance'!F89*(1+Growth!$H30)","v":0},{"$f":"+'Energy Balance'!G89*(1+Growth!$H30)","v":0},{"$f":"+'Energy Balance'!H89*(1+Growth!$H30)","v":0},{"$f":"+'Energy Balance'!I89*(1+Growth!$H30)","v":0},0,{"$f":"+'Energy Balance'!K89*(1+Growth!$H30)","v":0},{"$f":"+'Energy Balance'!L89*(1+Growth!$H30)","v":0.78275802156143681},{"$f":"+'Energy Balance'!M89*(1+Growth!$H30)","v":1035.9353291910622},{"$f":"+'Energy Balance'!N89*(1+Growth!$H30)","v":0},{"$f":"+'Energy Balance'!O89*(1+Growth!$H30)","v":0},1036.7180872126237]
[null,"    Transport - road",null,{"$f":"+'Energy Balance'!D90*(1+Growth!$H34)","v":6209.1830936905972},{"$f":"+'Energy Balance'!E90*(1+Growth!$H34)","v":3886.1754313743932},{"$f":"+'Energy Balance'!F90*(1+Growth!$H34)","v":0},{"$f":"+'Energy Balance'!G90*(1+Growth!$H34)","v":30447.372489611742},{"$f":"+'Energy Balance'!H90*(1+Growth!$H34)","v":0},{"$f":"+'Energy Balance'!I90*(1+Growth!$H34)","v":0},40542.731014676734,{"$f":"+'Energy Balance'!K90*(1+Growth!$H34)","v":0},{"$f":"+'Energy Balance'!L90*(1+Growth!$H34)","v":0},{"$f":"+'Energy Balance'!M90*(1+Growth!$H34)","v":143.46286362388301},{"$f":"+'Energy Balance'!N90*(1+Growth!$H34)","v":0},{"$f":"+'Energy Balance'!O90*(1+Growth!$H34)","v":0},40686.193878300619]
[null,"    Transport - rail",null,{"$f":"+'Energy Balance'!D91*(1+Growth!$H35)","v":0},{"$f":"+'Energy Balance'!E91*(1+Growth!$H35)","v":0},{"$f":"+'Energy Balance'!F91*(1+Growth!$H35)","v":0},{"$f":"+'Energy Balance'!G91*(1+Growth!$H35)","v":250.20667677730614},{"$f":"+'Energy Balance'!H91*(1+Growth!$H35)","v":0},{"$f":"+'Energy Balance'!I91*(1+Growth!$H35)","v":0},250.20667677730614,{"$f":"+'Energy Balance'!K91*(1+Growth!$H35)","v":0},{"$f":"+'Energy Balance'!L91*(1+Growth!$H35)","v":0},{"$f":"+'Energy Balance'!M91*(1+Growth!$H35)","v":0},{"$f":"+'Energy Balance'!N91*(1+Growth!$H35)","v":0},{"$f":"+'Energy Balance'!O91*(1+Growth!$H35)","v":0},250.20667677730614]
[null,"    Transport - domestic air",null,{"$f":"+'Energy Balance'!D92*(1+Growth!$H36)","v":0},{"$f":"+'Energy Balance'!E92*(1+Growth!$H36)","v":0},{"$f":"+'Energy Balance'!F92*(1+Growth!$H36)","v":2515.6991617103213},{"$f":"+'Energy Balance'!G92*(1+Growth!$H36)","v":0},{"$f":"+'Energy Balance'!H92*(1+Growth!$H36)","v":0},{"$f":"+'Energy Balance'!I92*(1+Growth!$H36)","v":0},2515.6991617103213,{"$f":"+'Energy Balance'!K92*(1+Growth!$H36)","v":0},{"$f":"+'Energy Balance'!L92*(1+Growth!$H36)","v":0},{"$f":"+'Energy Balance'!M92*(1+Growth!$H36)","v":0},{"$f":"+'Energy Balance'!N92*(1+Growth!$H36)","v":0},{"$f":"+'Energy Balance'!O92*(1+Growth!$H36)","v":0},2515.6991617103213]
[null,"    Transport - navigation",null,{"$f":"+'Energy Balance'!D93*(1+Growth!$H37)","v":0},{"$f":"+'Energy Balance'!E93*(1+Growth!$H37)","v":0},{"$f":"+'Energy Balance'!F93*(1+Growth!$H37)","v":0},{"$f":"+'Energy Balance'!G93*(1+Growth!$H37)","v":0},{"$f":"+'Energy Balance'!H93*(1+Growth!$H37)","v":314.59044886554142},{"$f":"+'Energy Balance'!I93*(1+Growth!$H37)","v":0},314.59044886554142,{"$f":"+'Energy Balance'!K93*(1+Growth!$H37)","v":0},{"$f":"+'Energy Balance'!L93*(1+Growth!$H37)","v":0},{"$f":"+'Energy Balance'!M93*(1+Growth!$H37)","v":0},{"$f":"+'Energy Balance'!N93*(1+Growth!$H37)","v":0},{"$f":"+'Energy Balance'!O93*(1+Growth!$H37)","v":0},314.59044886554142]
[null,"    Households",null,{"$f":"+'Energy Balance'!D94*(1+Growth!$H40)","v":495.68258649533936},{"$f":"+'Energy Balance'!E94*(1+Growth!$H40)","v":0},{"$f":"+'Energy Balance'!F94*(1+Growth!$H40)","v":0},{"$f":"+'Energy Balance'!G94*(1+Growth!$H40)","v":0},{"$f":"+'Energy Balance'!H94*(1+Growth!$H40)","v":0},{"$f":"+'Energy Balance'!I94*(1+Growth!$H41)","v":111.01904070834478},606.7016272036841,{"$f":"+'Energy Balance'!K94*(1+Growth!$H40)","v":1618.528009330654},{"$f":"+'Energy Balance'!L94*(1+Growth!$H40)","v":1820.6951581519022},{"$f":"+'Energy Balance'!M94*(1+Growth!$H40)","v":18349.901161194339},{"$f":"+'Energy Balance'!N94*(1+Growth!$H40)","v":0},{"$f":"+'Energy Balance'!O94*(1+Growth!$H40)","v":0},22395.82595588058]
[null,"    Services",null,{"$f":"+'Energy Balance'!D95*(1+Growth!$H44)","v":1155.2439056687294},{"$f":"+'Energy Balance'!E95*(1+Growth!$H44)","v":0},{"$f":"+'Energy Balance'!F95*(1+Growth!$H44)","v":0},{"$f":"+'Energy Balance'!G95*(1+Growth!$H44)","v":0},{"$f":"+'Energy Balance'!H95*(1+Growth!$H44)","v":0},{"$f":"+'Energy Balance'!I95*(1+Growth!$H44)","v":0},1155.2439056687294,{"$f":"+'Energy Balance'!K95*(1+Growth!$H44)","v":5576.2346917770501},{"$f":"+'Energy Balance'!L95*(1+Growth!$H44)","v":634.03399746476396},{"$f":"+'Energy Balance'!M95*(1+Growth!$H44)","v":5273.0943245941189},{"$f":"+'Energy Balance'!N95*(1+Growth!$H44)","v":57.48780223926618},{"$f":"+'Energy Balance'!O95*(1+Growth!$H44)","v":0},12696.094721743928]
[null,"    Agriculture & Fishery",null,{"$f":"+'Energy Balance'!D96*(1+Growth!$H47)","v":0},{"$f":"+'Energy Balance'!E96*(1+Growth!$H47)","v":0},{"$f":"+'Energy Balance'!F96*(1+Growth!$H47)","v":0},{"$f":"+'Energy Balance'!G96*(1+Growth!$H47)","v":5035.6410429921543},{"$f":"+'Energy Balance'!H96*(1+Growth!$H47)","v":0},{"$f":"+'Energy Balance'!I96*(1+Growth!$H47)","v":0},5035.6410429921543,{"$f":"+'Energy Balance'!K96*(1+Growth!$H47)","v":0},{"$f":"+'Energy Balance'!L96*(1+Growth!$H47)","v":0},{"$f":"+'Energy Balance'!M96*(1+Growth!$H47)","v":221.8669867671679},{"$f":"+'Energy Balance'!N96*(1+Growth!$H47)","v":0},{"$f":"+'Energy Balance'!O96*(1+Growth!$H47)","v":0},5257.5080297593222]
[null,"    Non energy uses",null,{"$f":"+'Energy Balance'!D97*(1+Growth!$H49)","v":0},{"$f":"+'Energy Balance'!E97*(1+Growth!$H49)","v":0},{"$f":"+'Energy Balance'!F97*(1+Growth!$H49)","v":0},{"$f":"+'Energy Balance'!G97*(1+Growth!$H49)","v":0},{"$f":"+'Energy Balance'!H97*(1+Growth!$H49)","v":0},{"$f":"+'Energy Balance'!I97*(1+Growth!$H49)","v":0},0,{"$f":"+'Energy Balance'!K97*(1+Growth!$H49)","v":0},{"$f":"+'Energy Balance'!L97*(1+Growth!$H49)","v":0},{"$f":"+'Energy Balance'!M97*(1+Growth!$H49)","v":0},{"$f":"+'Energy Balance'!N97*(1+Growth!$H49)","v":0},{"$f":"+'Energy Balance'!O97*(1+Growth!$H49)","v":0},0]
[]
[]
[null,"Electricity balance - 2025"]
[null,"Electricity consumption",null,"GWh",null,"Electricity production","Gwh","Share of production","Efficiency"]
[null,"Total consumption",null,{"$f":"SUM(D74:D93)","v":388707.07423001964},null,"Total",{"$f":"IF(H74=1,0,D73/(1-H74))","v":468817.06423947116}]
[null,"    Industry - steel",null,{"$f":"+'Energy Balance'!D103*(1+Growth!H$31)","v":2745.3695188001961},null,"Losses",{"$f":"G73*H74","v":80109.990009451518},{"$f":"+'Energy Balance'!H103","v":0.17087686460263193}]
[null,"    Industry - chemical",null,{"$f":"+'Energy Balance'!D104*(1+Growth!H$31)","v":27140.29684110696},null,"Fossil",{"$f":"SUM(G76:G81)","v":318070.66853527981},{"$f":"SUM(H76:H81)","v":0.67845369291594249}]
[null,"    Industry - non metallic mineral",null,{"$f":"+'Energy Balance'!D105*(1+Growth!H$31)","v":33207.688836994152},null,"Lignite",{"$f":"G$73*H76","v":58050.328083436631},{"$f":"+'Energy Balance'!H105","v":0.12382298451018967},{"$f":"+'Energy Balance'!I105","v":0.12948446223070259}]
[null,"    Industry - food processing and beverage",null,{"$f":"+'Energy Balance'!D106*(1+Growth!H$31)","v":12715.018645454267},null,"Coal",78351.377571446428,{"$f":"+'Energy Balance'!H106","v":0.1671256947495082},{"$f":"+'Energy Balance'!I106","v":0.39264765009118185}]
[null,"    Industry - construction",null,{"$f":"+'Energy Balance'!D107*(1+Growth!H$31)","v":5132.5694982918212},null,"Oil",3982.8452771113089,{"$f":"+'Energy Balance'!H107","v":8.4955211337547996E-3},{"$f":"+'Energy Balance'!I107","v":0.41194360678072844}]
[null,"    Industry - mining",null,{"$f":"+'Energy Balance'!D108*(1+Growth!H$31)","v":3948.8191708769946},null,"Natural Gas",177686.11760328547,{"$f":"+'Energy Balance'!H108","v":0.37900949252248983},{"$f":"+'Energy Balance'!I108","v":0.46711260891910655}]
[null,"    Industry - machinery",null,{"$f":"+'Energy Balance'!D109*(1+Growth!H$31)","v":3857.4859383533089},null,"Nuclear",0,{"$f":"+'Energy Balance'!H109","v":0}]
[null,"    Industry - non ferrous metals",null,{"$f":"+'Energy Balance'!D110*(1+Growth!H$31)","v":45242.185357762137},null,"Net import",0,{"$f":"+'Energy Balance'!H110","v":0}]
[null,"    Industry - paper and pulp",null,{"$f":"+'Energy Balance'!D111*(1+Growth!H$31)","v":7195.62604470919},null,"Renewables",{"$f":"SUM(G83:G87)","v":150746.39570419135},{"$f":"SUM(H83:H87)","v":0.32154630708405757}]
[null,"    Industry - transport equipment",null,{"$f":"+'Energy Balance'!D112*(1+Growth!H$31)","v":4756.4914820178219},null,"Hydro",{"$f":"G$73*H83","v":120248.25943206651},{"$f":"+'Energy Balance'!H112","v":0.256492923582329}]
[null,"    Industry - textile and leather",null,{"$f":"+'Energy Balance'!D113*(1+Growth!H$31)","v":31108.815336645926},null,"Wind",{"$f":"G$73*H84","v":20868.748207813886},{"$f":"+'Energy Balance'!H113","v":4.4513627595163974E-2}]
[null,"    Industry - miscellaneous",null,{"$f":"+'Energy Balance'!D114*(1+Growth!H$31)","v":8361.4678951585884},null,"Solar",{"$f":"G$73*H85","v":347.4244531293138},{"$f":"+'Energy Balance'!H114","v":7.4106614206314344E-4}]
[null,"    Transport - road",null,{"$f":"+'Energy Balance'!D115*(1+Growth!H$38)","v":0},null,"Biomass",{"$f":"G$73*H86","v":3148.3102505223383},{"$f":"+'Energy Balance'!H115","v":6.7154344213763203E-3}]
[null,"    Transport - rail",null,{"$f":"+'Energy Balance'!D116*(1+Growth!H$38)","v":1438.0507003239122},null,"Geothermal",{"$f":"G$73*H87","v":6133.6533606592766},{"$f":"+'Energy Balance'!H116","v":1.3083255343125084E-2}]
[null,"    Transport - domestic air",null,{"$f":"+'Energy Balance'!D117*(1+Growth!H$38)","v":0}]
[null,"    Transport - navigation",null,{"$f":"+'Energy Balance'!D118*(1+Growth!H$38)","v":0}]
[null,"    Households",null,{"$f":"+'Energy Balance'!D119*(1+Growth!H42)","v":85783.395512099276}]
[null,"    Services",null,{"$f":"+'Energy Balance'!D120*(1+Growth!H45)","v":107332.66584459944}]
[null,"    Agriculture & Fishery",null,{"$f":"+'Energy Balance'!D121*(1+Growth!H48)","v":8741.1276068256739}]
[null,"    Non energy - chemical feedstocs",null,{"$f":"+'Energy Balance'!D122*(1+Growth!H49)","v":0}]
[]
[]
[]
[]
[]
[]
[null,{"$f":"\"Fossil fuel balance - 2030 - \"&Assumptions!C9","v":"Fossil fuel balance - 2030 - Country X"}]
[null,"TJ units",null,"LPG","Gasoline","Jet Fuel","Diesel","Fueloil","Kerosene and other","Total oil products","Coal","Lignite","Gas","Coke","Petrocoke","Total energy (fossil)"]
[null,"Unit",null,"TJ","TJ","TJ","TJ","TJ","TJ","TJ","TJ","TJ","TJ","TJ","TJ","TJ"]
[null,"Total",null,{"$f":"+D104+D105","v":452862.02412179357},217737.85669915663,140951.67684618584,2090460.7456526114,45076.671329356665,6220.2667901902505,2953309.2414392941,1690638.7483209525,2473798.7843516567,4159974.4702807628,331156.41112251545,304008.19991108211,{"$f":"SUM(J103:O103)","v":11912885.855426263}]
[null,"    Fossil power plants",null,{"$f":"D133/E127","v":0},0,0,24714.602228668307,21864.111948213598,0,{"$f":"SUM(D104:I104)","v":46578.714176881906},{"$f":"K133/L127","v":961336.56456377695},{"$f":"L133/M127","v":2159826.4144411241},{"$f":"M133/N127","v":1832583.3431921212},null,null,5000325.036373904]
[null,"FINAL CONSUMPTION",null,{"$f":"SUM(D106:D125)","v":452862.02412179357},217737.85669915663,140951.67684618584,2065746.1434239431,23212.559381143066,6220.2667901902505,2906730.527262412,729302.18375717546,313972.36991053273,2327391.1270886417,331156.41112251545,304008.19991108211,6912560.81905236]
[null,"    Industry - steel",null,{"$f":"+'Energy Balance'!D21*(1+Growth!$I19)","v":0},{"$f":"+'Energy Balance'!E21*(1+Growth!$I19)","v":0},{"$f":"+'Energy Balance'!F21*(1+Growth!$I19)","v":0},{"$f":"+'Energy Balance'!G21*(1+Growth!$I19)","v":1765.3287306191642},{"$f":"+'Energy Balance'!H21*(1+Growth!$I19)","v":0},{"$f":"+'Energy Balance'!I21*(1+Growth!$I19)","v":0},{"$f":"SUM(D106:I106)","v":1765.3287306191642},{"$f":"+'Energy Balance'!K21*(1+Growth!$I19)","v":1016.9075724960614},{"$f":"+'Energy Balance'!L21*(1+Growth!$I19)","v":1140.2823882768334},{"$f":"+'Energy Balance'!M21*(1+Growth!$I19)","v":21497.126992104237},{"$f":"+'Energy Balance'!N21*(1+Growth!$I19)","v":0},{"$f":"+'Energy Balance'!O21*(1+Growth!$I19)","v":0},25419.645683496296]
[null,"    Industry - chemical",null,{"$f":"+'Energy Balance'!D22*(1+Growth!$I20)","v":1020.2148228025388},{"$f":"+'Energy Balance'!E22*(1+Growth!$I20)","v":0},{"$f":"+'Energy Balance'!F22*(1+Growth!$I20)","v":0},{"$f":"+'Energy Balance'!G22*(1+Growth!$I20)","v":415.37146602803858},{"$f":"+'Energy Balance'!H22*(1+Growth!$I20)","v":288.95302134202984},{"$f":"+'Energy Balance'!I22*(1+Growth!$I20)","v":0},1724.5393101726072,{"$f":"+'Energy Balance'!K22*(1+Growth!$I20)","v":23568.328444908719},{"$f":"+'Energy Balance'!L22*(1+Growth!$I20)","v":14253.529853460421},{"$f":"+'Energy Balance'!M22*(1+Growth!$I20)","v":242076.34308499988},{"$f":"+'Energy Balance'!N22*(1+Growth!$I20)","v":0},{"$f":"+'Energy Balance'!O22*(1+Growth!$I20)","v":0},281622.74069354165]
[null,"    Industry - non metallic mineral",null,{"$f":"+'Energy Balance'!D23*(1+Growth!$I21)","v":340.07160760084628},{"$f":"+'Energy Balance'!E23*(1+Growth!$I21)","v":0},{"$f":"+'Energy Balance'!F23*(1+Growth!$I21)","v":0},{"$f":"+'Energy Balance'!G23*(1+Growth!$I21)","v":2492.2287961682314},{"$f":"+'Energy Balance'!H23*(1+Growth!$I21)","v":1733.7181280521791},{"$f":"+'Energy Balance'!I23*(1+Growth!$I21)","v":0},4566.0185318212571,{"$f":"+'Energy Balance'!K23*(1+Growth!$I21)","v":197818.43189673382},{"$f":"+'Energy Balance'!L23*(1+Growth!$I21)","v":61662.962996816459},{"$f":"+'Energy Balance'!M23*(1+Growth!$I21)","v":176089.50979619296},{"$f":"+'Energy Balance'!N23*(1+Growth!$I21)","v":0},{"$f":"+'Energy Balance'!O23*(1+Growth!$I21)","v":303488.14678317949},743625.07000474399]
[null,"    Industry - food processing and beverage",null,{"$f":"+'Energy Balance'!D24*(1+Growth!$I22)","v":2267.1440506723088},{"$f":"+'Energy Balance'!E24*(1+Growth!$I22)","v":0},{"$f":"+'Energy Balance'!F24*(1+Growth!$I22)","v":0},{"$f":"+'Energy Balance'!G24*(1+Growth!$I22)","v":623.05719904205785},{"$f":"+'Energy Balance'!H24*(1+Growth!$I22)","v":3563.7539298850343},{"$f":"+'Energy Balance'!I24*(1+Growth!$I22)","v":0},6453.9551795994012,{"$f":"+'Energy Balance'!K24*(1+Growth!$I22)","v":13638.525089947178},{"$f":"+'Energy Balance'!L24*(1+Growth!$I22)","v":34515.470752841073},{"$f":"+'Energy Balance'!M24*(1+Growth!$I22)","v":91783.385679332001},{"$f":"+'Energy Balance'!N24*(1+Growth!$I22)","v":3288.0778409327772},{"$f":"+'Energy Balance'!O24*(1+Growth!$I22)","v":520.05312790263315},150199.46767055508]
[null,"    Industry - construction",null,{"$f":"+'Energy Balance'!D25*(1+Growth!$I23)","v":0},{"$f":"+'Energy Balance'!E25*(1+Growth!$I23)","v":0},{"$f":"+'Energy Balance'!F25*(1+Growth!$I23)","v":0},{"$f":"+'Energy Balance'!G25*(1+Growth!$I23)","v":15264.901376530417},{"$f":"+'Energy Balance'!H25*(1+Growth!$I23)","v":0},{"$f":"+'Energy Balance'!I25*(1+Growth!$I23)","v":0},15264.901376530417,{"$f":"+'Energy Balance'!K25*(1+Growth!$I23)","v":59.818092499768319},{"$f":"+'Energy Balance'!L25*(1+Growth!$I23)","v":131.57104480117312},{"$f":"+'Energy Balance'!M25*(1+Growth!$I23)","v":33647.677031119674},{"$f":"+'Energy Balance'!N25*(1+Growth!$I23)","v":0},{"$f":"+'Energy Balance'!O25*(1+Growth!$I23)","v":0},49103.967544951032]
[null,"    Industry - mining",null,{"$f":"+'Energy Balance'!D26*(1+Growth!$I24)","v":0},{"$f":"+'Energy Balance'!E26*(1+Growth!$I24)","v":0},{"$f":"+'Energy Balance'!F26*(1+Growth!$I24)","v":0},{"$f":"+'Energy Balance'!G26*(1+Growth!$I24)","v":39044.917806635625},{"$f":"+'Energy Balance'!H26*(1+Growth!$I24)","v":0},{"$f":"+'Energy Balance'!I26*(1+Growth!$I24)","v":0},39044.917806635625,{"$f":"+'Energy Balance'!K26*(1+Growth!$I24)","v":1136.5437574955979},{"$f":"+'Energy Balance'!L26*(1+Growth!$I24)","v":4122.5594037700912},{"$f":"+'Energy Balance'!M26*(1+Growth!$I24)","v":12150.550039015438},{"$f":"+'Energy Balance'!N26*(1+Growth!$I24)","v":0},{"$f":"+'Energy Balance'!O26*(1+Growth!$I24)","v":0},56454.571006916754]
[null,"    Industry - machinery",null,{"$f":"+'Energy Balance'!D27*(1+Growth!$I25)","v":566.78601266807721},{"$f":"+'Energy Balance'!E27*(1+Growth!$I25)","v":0},{"$f":"+'Energy Balance'!F27*(1+Growth!$I25)","v":0},{"$f":"+'Energy Balance'!G27*(1+Growth!$I25)","v":311.52859952102892},{"$f":"+'Energy Balance'!H27*(1+Growth!$I25)","v":0},{"$f":"+'Energy Balance'!I27*(1+Growth!$I25)","v":0},878.31461218910613,{"$f":"+'Energy Balance'!K27*(1+Growth!$I25)","v":179.45427749930494},{"$f":"+'Energy Balance'!L27*(1+Growth!$I25)","v":745.56925387331421},{"$f":"+'Energy Balance'!M27*(1+Growth!$I25)","v":6449.1380976312712},{"$f":"+'Energy Balance'!N27*(1+Growth!$I25)","v":0},{"$f":"+'Energy Balance'!O27*(1+Growth!$I25)","v":0},8252.4762411929969]
[null,"    Industry - non ferrous metals",null,{"$f":"+'Energy Balance'!D28*(1+Growth!$I26)","v":4194.2164937437701},{"$f":"+'Energy Balance'!E28*(1+Growth!$I26)","v":0},{"$f":"+'Energy Balance'!F28*(1+Growth!$I26)","v":0},{"$f":"+'Energy Balance'!G28*(1+Growth!$I26)","v":1349.9572645911253},{"$f":"+'Energy Balance'!H28*(1+Growth!$I26)","v":0},{"$f":"+'Energy Balance'!I28*(1+Growth!$I26)","v":0},5544.173758334895,{"$f":"+'Energy Balance'!K28*(1+Growth!$I26)","v":64962.448454748388},{"$f":"+'Energy Balance'!L28*(1+Growth!$I26)","v":2982.2770154932568},{"$f":"+'Energy Balance'!M28*(1+Growth!$I26)","v":192259.08792503658},{"$f":"+'Energy Balance'!N28*(1+Growth!$I26)","v":324647.3590700567},{"$f":"+'Energy Balance'!O28*(1+Growth!$I26)","v":0},590395.34622366983]
[null,"    Industry - paper and pulp",null,{"$f":"+'Energy Balance'!D29*(1+Growth!$I27)","v":113.35720253361542},{"$f":"+'Energy Balance'!E29*(1+Growth!$I27)","v":0},{"$f":"+'Energy Balance'!F29*(1+Growth!$I27)","v":0},{"$f":"+'Energy Balance'!G29*(1+Growth!$I27)","v":1038.4286650700965},{"$f":"+'Energy Balance'!H29*(1+Growth!$I27)","v":0},{"$f":"+'Energy Balance'!I29*(1+Growth!$I27)","v":0},1151.7858676037119,{"$f":"+'Energy Balance'!K29*(1+Growth!$I27)","v":2572.1779774900374},{"$f":"+'Energy Balance'!L29*(1+Growth!$I27)","v":8859.1170166123229},{"$f":"+'Energy Balance'!M29*(1+Growth!$I27)","v":20749.400835857134},{"$f":"+'Energy Balance'!N29*(1+Growth!$I27)","v":0},{"$f":"+'Energy Balance'!O29*(1+Growth!$I27)","v":0},33332.481697563206]
[null,"    Industry - transport equipment",null,{"$f":"+'Energy Balance'!D30*(1+Growth!$I28)","v":2607.2156582731545},{"$f":"+'Energy Balance'!E30*(1+Growth!$I28)","v":0},{"$f":"+'Energy Balance'!F30*(1+Growth!$I28)","v":0},{"$f":"+'Energy Balance'!G30*(1+Growth!$I28)","v":726.90006554906745},{"$f":"+'Energy Balance'!H30*(1+Growth!$I28)","v":0},{"$f":"+'Energy Balance'!I30*(1+Growth!$I28)","v":0},3334.1157238222222,{"$f":"+'Energy Balance'!K30*(1+Growth!$I28)","v":0},{"$f":"+'Energy Balance'!L30*(1+Growth!$I28)","v":350.85611946979492},{"$f":"+'Energy Balance'!M30*(1+Growth!$I28)","v":16636.906976498063},{"$f":"+'Energy Balance'!N30*(1+Growth!$I28)","v":0},{"$f":"+'Energy Balance'!O30*(1+Growth!$I28)","v":0},20321.878819790079]
[null,"    Industry - textile and leather",null,{"$f":"+'Energy Balance'!D31*(1+Growth!$I29)","v":1360.2864304033851},{"$f":"+'Energy Balance'!E31*(1+Growth!$I29)","v":0},{"$f":"+'Energy Balance'!F31*(1+Growth!$I29)","v":0},{"$f":"+'Energy Balance'!G31*(1+Growth!$I29)","v":623.05719904205785},{"$f":"+'Energy Balance'!H31*(1+Growth!$I29)","v":0},{"$f":"+'Energy Balance'!I31*(1+Growth!$I29)","v":0},1983.343629445443,{"$f":"+'Energy Balance'!K31*(1+Growth!$I29)","v":21235.422837417747},{"$f":"+'Energy Balance'!L31*(1+Growth!$I29)","v":47628.718218024667},{"$f":"+'Energy Balance'!M31*(1+Growth!$I29)","v":111971.99189800381},{"$f":"+'Energy Balance'!N31*(1+Growth!$I29)","v":0},{"$f":"+'Energy Balance'!O31*(1+Growth!$I29)","v":0},182819.47658289166]
[null,"    Industry - miscellaneous",null,{"$f":"+'Energy Balance'!D32*(1+Growth!$I30)","v":0},{"$f":"+'Energy Balance'!E32*(1+Growth!$I30)","v":0},{"$f":"+'Energy Balance'!F32*(1+Growth!$I30)","v":0},{"$f":"+'Energy Balance'!G32*(1+Growth!$I30)","v":0},{"$f":"+'Energy Balance'!H32*(1+Growth!$I30)","v":0},{"$f":"+'Energy Balance'!I32*(1+Growth!$I30)","v":0},0,{"$f":"+'Energy Balance'!K32*(1+Growth!$I30)","v":0},{"$f":"+'Energy Balance'!L32*(1+Growth!$I30)","v":43.857014933724365},{"$f":"+'Energy Balance'!M32*(1+Growth!$I30)","v":58042.242878681442},{"$f":"+'Energy Balance'!N32*(1+Growth!$I30)","v":0},{"$f":"+'Energy Balance'!O32*(1+Growth!$I30)","v":0},58086.099893615166]
[null,"    Transport - road",null,{"$f":"+'Energy Balance'!D33*(1+Growth!$I34)","v":347893.25457566569},{"$f":"+'Energy Balance'!E33*(1+Growth!$I34)","v":217737.85669915663},{"$f":"+'Energy Balance'!F33*(1+Growth!$I34)","v":0},{"$f":"+'Energy Balance'!G33*(1+Growth!$I34)","v":1705930.6109771545},{"$f":"+'Energy Balance'!H33*(1+Growth!$I34)","v":0},{"$f":"+'Energy Balance'!I33*(1+Growth!$I34)","v":0},2271561.7222519768,{"$f":"+'Energy Balance'!K33*(1+Growth!$I34)","v":0},{"$f":"+'Energy Balance'!L33*(1+Growth!$I34)","v":0},{"$f":"+'Energy Balance'!M33*(1+Growth!$I34)","v":8038.056179656367},{"$f":"+'Energy Balance'!N33*(1+Growth!$I34)","v":0},{"$f":"+'Energy Balance'!O33*(1+Growth!$I34)","v":0},2279599.778431633]
[null,"    Transport - rail",null,{"$f":"+'Energy Balance'!D34*(1+Growth!$I35)","v":0},{"$f":"+'Energy Balance'!E34*(1+Growth!$I35)","v":0},{"$f":"+'Energy Balance'!F34*(1+Growth!$I35)","v":0},{"$f":"+'Energy Balance'!G34*(1+Growth!$I35)","v":14018.786978446304},{"$f":"+'Energy Balance'!H34*(1+Growth!$I35)","v":0},{"$f":"+'Energy Balance'!I34*(1+Growth!$I35)","v":0},14018.786978446304,{"$f":"+'Energy Balance'!K34*(1+Growth!$I35)","v":0},{"$f":"+'Energy Balance'!L34*(1+Growth!$I35)","v":0},{"$f":"+'Energy Balance'!M34*(1+Growth!$I35)","v":0},{"$f":"+'Energy Balance'!N34*(1+Growth!$I35)","v":0},{"$f":"+'Energy Balance'!O34*(1+Growth!$I35)","v":0},14018.786978446304]
[null,"    Transport - domestic air",null,{"$f":"+'Energy Balance'!D35*(1+Growth!$I36)","v":0},{"$f":"+'Energy Balance'!E35*(1+Growth!$I36)","v":0},{"$f":"+'Energy Balance'!F35*(1+Growth!$I36)","v":140951.67684618584},{"$f":"+'Energy Balance'!G35*(1+Growth!$I36)","v":0},{"$f":"+'Energy Balance'!H35*(1+Growth!$I36)","v":0},{"$f":"+'Energy Balance'!I35*(1+Growth!$I36)","v":0},140951.67684618584,{"$f":"+'Energy Balance'!K35*(1+Growth!$I36)","v":0},{"$f":"+'Energy Balance'!L35*(1+Growth!$I36)","v":0},{"$f":"+'Energy Balance'!M35*(1+Growth!$I36)","v":0},{"$f":"+'Energy Balance'!N35*(1+Growth!$I36)","v":0},{"$f":"+'Energy Balance'!O35*(1+Growth!$I36)","v":0},140951.67684618584]
[null,"    Transport - navigation",null,{"$f":"+'Energy Balance'!D36*(1+Growth!$I37)","v":0},{"$f":"+'Energy Balance'!E36*(1+Growth!$I37)","v":0},{"$f":"+'Energy Balance'!F36*(1+Growth!$I37)","v":0},{"$f":"+'Energy Balance'!G36*(1+Growth!$I37)","v":0},{"$f":"+'Energy Balance'!H36*(1+Growth!$I37)","v":17626.134301863822},{"$f":"+'Energy Balance'!I36*(1+Growth!$I37)","v":0},17626.134301863822,{"$f":"+'Energy Balance'!K36*(1+Growth!$I37)","v":0},{"$f":"+'Energy Balance'!L36*(1+Growth!$I37)","v":0},{"$f":"+'Energy Balance'!M36*(1+Growth!$I37)","v":0},{"$f":"+'Energy Balance'!N36*(1+Growth!$I37)","v":0},{"$f":"+'Energy Balance'!O36*(1+Growth!$I37)","v":0},17626.134301863822]
[null,"    Households",null,{"$f":"+'Energy Balance'!D37*(1+Growth!$I40)","v":27772.514620735779},{"$f":"+'Energy Balance'!E37*(1+Growth!$I40)","v":0},{"$f":"+'Energy Balance'!F37*(1+Growth!$I40)","v":0},{"$f":"+'Energy Balance'!G37*(1+Growth!$I40)","v":0},{"$f":"+'Energy Balance'!H37*(1+Growth!$I40)","v":0},{"$f":"+'Energy Balance'!I37*(1+Growth!$I41)","v":6220.2667901902505},33992.781410926029,{"$f":"+'Energy Balance'!K37*(1+Growth!$I40)","v":90684.228229648768},{"$f":"+'Energy Balance'!L37*(1+Growth!$I40)","v":102011.41673584288},{"$f":"+'Energy Balance'!M37*(1+Growth!$I40)","v":1028123.4648397679},{"$f":"+'Energy Balance'!N37*(1+Growth!$I40)","v":0},{"$f":"+'Energy Balance'!O37*(1+Growth!$I40)","v":0},1254811.8912161856]
[null,"    Services",null,{"$f":"+'Energy Balance'!D38*(1+Growth!$I44)","v":64726.962646694403},{"$f":"+'Energy Balance'!E38*(1+Growth!$I44)","v":0},{"$f":"+'Energy Balance'!F38*(1+Growth!$I44)","v":0},{"$f":"+'Energy Balance'!G38*(1+Growth!$I44)","v":0},{"$f":"+'Energy Balance'!H38*(1+Growth!$I44)","v":0},{"$f":"+'Energy Balance'!I38*(1+Growth!$I44)","v":0},64726.962646694403,{"$f":"+'Energy Balance'!K38*(1+Growth!$I44)","v":312429.89712628996},{"$f":"+'Energy Balance'!L38*(1+Growth!$I44)","v":35524.182096316741},{"$f":"+'Energy Balance'!M38*(1+Growth!$I44)","v":295445.29748713691},{"$f":"+'Energy Balance'!N38*(1+Growth!$I44)","v":3220.974211525986},{"$f":"+'Energy Balance'!O38*(1+Growth!$I44)","v":0},711347.31356796401]
[null,"    Agriculture & Fishery",null,{"$f":"+'Energy Balance'!D39*(1+Growth!$I47)","v":0},{"$f":"+'Energy Balance'!E39*(1+Growth!$I47)","v":0},{"$f":"+'Energy Balance'!F39*(1+Growth!$I47)","v":0},{"$f":"+'Energy Balance'!G39*(1+Growth!$I47)","v":282141.06829954521},{"$f":"+'Energy Balance'!H39*(1+Growth!$I47)","v":0},{"$f":"+'Energy Balance'!I39*(1+Growth!$I47)","v":0},282141.06829954521,{"$f":"+'Energy Balance'!K39*(1+Growth!$I47)","v":0},{"$f":"+'Energy Balance'!L39*(1+Growth!$I47)","v":0},{"$f":"+'Energy Balance'!M39*(1+Growth!$I47)","v":12430.947347608102},{"$f":"+'Energy Balance'!N39*(1+Growth!$I47)","v":0},{"$f":"+'Energy Balance'!O39*(1+Growth!$I47)","v":0},294572.01564715331]
[null,"    Non energy uses",null,{"$f":"+'Energy Balance'!D40*(1+Growth!$I49)","v":0},{"$f":"+'Energy Balance'!E40*(1+Growth!$I49)","v":0},{"$f":"+'Energy Balance'!F40*(1+Growth!$I49)","v":0},{"$f":"+'Energy Balance'!G40*(1+Growth!$I49)","v":0},{"$f":"+'Energy Balance'!H40*(1+Growth!$I49)","v":0},{"$f":"+'Energy Balance'!I40*(1+Growth!$I49)","v":0},0,{"$f":"+'Energy Balance'!K40*(1+Growth!$I49)","v":0},{"$f":"+'Energy Balance'!L40*(1+Growth!$I49)","v":0},{"$f":"+'Energy Balance'!M40*(1+Growth!$I49)","v":0},{"$f":"+'Energy Balance'!N40*(1+Growth!$I49)","v":0},{"$f":"+'Energy Balance'!O40*(1+Growth!$I49)","v":0},0]
[]
[null,null,null,null,2.3884589662749593E-2,2.3884589662749593E-2,2.3884589662749593E-2,2.3884589662749593E-2,2.3884589662749593E-2,2.3884589662749593E-2,null,2.3884589662749593E-2,2.3884589662749593E-2,2.3884589662749593E-2,2.3884589662749593E-2,2.3884589662749593E-2]
[]
[null,{"$f":"\"Fossil fuel balance - 2030 - \"&Assumptions!C9","v":"Fossil fuel balance - 2030 - Country X"}]
[null,"ktoe units",null,"LPG","Gasoline","Jet Fuel","Diesel","Fueloil","Kerosene and other","Total oil products","Coal","Lignite","Gas","Coke","Petrocoke","Total"]
[null,"Unit",null,"ktoe","ktoe","ktoe","ktoe","ktoe","ktoe","ktoe","ktoe","ktoe","ktoe","ktoe","ktoe","ktoe"]
[null,"Total consumption",null,{"$f":"+D133+D134","v":10816.423619991248},5200.5793613059286,3366.572963747632,49929.797115998168,1076.6377980643131,148.56851987652266,70538.579378983835,40380.212771590523,59085.668872448085,99359.283230170113,7909.5349938500867,7261.1111089873439,284534.39035602997]
[null,"    Fossil power plants",null,{"$f":"IF(G161=0,0,$J133*IF('Energy Balance'!$J76>0,'Energy Balance'!D76/'Energy Balance'!$J76,0))","v":0},{"$f":"IF(G161=0,0,$J133*IF('Energy Balance'!$J76>0,'Energy Balance'!E76/'Energy Balance'!$J76,0))","v":0},{"$f":"IF(G161=0,0,$J133*IF('Energy Balance'!$J76>0,'Energy Balance'!F76/'Energy Balance'!$J76,0))","v":0},{"$f":"IF(G161=0,0,$J133*IF('Energy Balance'!$J76>0,'Energy Balance'!G76/'Energy Balance'!$J76,0))","v":590.29813290981906},{"$f":"IF(G161=0,0,$J133*IF('Energy Balance'!$J76>0,'Energy Balance'!H76/'Energy Balance'!$J76,0))","v":522.21534222350238},{"$f":"IF(G161=0,0,$J133*IF('Energy Balance'!$J76>0,'Energy Balance'!I76/'Energy Balance'!$J76,0))","v":0},{"$f":"IF(G161=0,0,G164/11.63/I164)","v":1112.5134751333212},{"$f":"IF(I163>0,G163/11.63/I163,0)","v":22961.129372403193},{"$f":"IF(I162>0,G162/11.63/I162,0)","v":51586.567651693986},{"$f":"IF(I165>0,G165/11.63/I165,0)","v":43770.501174933626},null,null,{"$f":"SUM(J133:O133)","v":119430.71167416412}]
[null,"FINAL CONSUMPTION",null,{"$f":"SUM(D135:D154)","v":10816.423619991248},5200.5793613059286,3366.572963747632,49339.49898308835,554.4224558408107,148.56851987652266,{"$f":"SUM(D134:I134)","v":69426.065903850511},{"$f":"SUM(K135:K154)","v":17419.083399187333},7499.1012207541007,55588.782055236486,7909.5349938500867,7261.1111089873439,165103.67868186586]
[null,"    Industry - steel",null,{"$f":"+'Energy Balance'!D78*(1+Growth!$I19)","v":0},{"$f":"+'Energy Balance'!E78*(1+Growth!$I19)","v":0},{"$f":"+'Energy Balance'!F78*(1+Growth!$I19)","v":0},{"$f":"+'Energy Balance'!G78*(1+Growth!$I19)","v":42.16415235070135},{"$f":"+'Energy Balance'!H78*(1+Growth!$I19)","v":0},{"$f":"+'Energy Balance'!I78*(1+Growth!$I19)","v":0},42.16415235070135,{"$f":"+'Energy Balance'!K78*(1+Growth!$I19)","v":24.288420094011212},{"$f":"+'Energy Balance'!L78*(1+Growth!$I19)","v":27.235176943652277},{"$f":"+'Energy Balance'!M78*(1+Growth!$I19)","v":513.45005713442811},{"$f":"+'Energy Balance'!N78*(1+Growth!$I19)","v":0},{"$f":"+'Energy Balance'!O78*(1+Growth!$I19)","v":0},{"$f":"SUM(J135:O135)","v":607.13780652279297}]
[null,"    Industry - chemical",null,{"$f":"+'Energy Balance'!D79*(1+Growth!$I20)","v":24.367412410493426},{"$f":"+'Energy Balance'!E79*(1+Growth!$I20)","v":0},{"$f":"+'Energy Balance'!F79*(1+Growth!$I20)","v":0},{"$f":"+'Energy Balance'!G79*(1+Growth!$I20)","v":9.9209770236944355},{"$f":"+'Energy Balance'!H79*(1+Growth!$I20)","v":6.9015243465661085},{"$f":"+'Energy Balance'!I79*(1+Growth!$I20)","v":0},41.189913780753969,{"$f":"+'Energy Balance'!K79*(1+Growth!$I20)","v":562.9198539435539},{"$f":"+'Energy Balance'!L79*(1+Growth!$I20)","v":340.43971179565341},{"$f":"+'Energy Balance'!M79*(1+Growth!$I20)","v":5781.8941216442126},{"$f":"+'Energy Balance'!N79*(1+Growth!$I20)","v":0},{"$f":"+'Energy Balance'!O79*(1+Growth!$I20)","v":0},6726.4436011641737]
[null,"    Industry - non metallic mineral",null,{"$f":"+'Energy Balance'!D80*(1+Growth!$I21)","v":8.1224708034978086},{"$f":"+'Energy Balance'!E80*(1+Growth!$I21)","v":0},{"$f":"+'Energy Balance'!F80*(1+Growth!$I21)","v":0},{"$f":"+'Energy Balance'!G80*(1+Growth!$I21)","v":59.525862142166602},{"$f":"+'Energy Balance'!H80*(1+Growth!$I21)","v":41.409146079396649},{"$f":"+'Energy Balance'!I80*(1+Growth!$I21)","v":0},109.05747902506106,{"$f":"+'Energy Balance'!K80*(1+Growth!$I21)","v":4724.812073582063},{"$f":"+'Energy Balance'!L80*(1+Growth!$I21)","v":1472.794568568273},{"$f":"+'Energy Balance'!M80*(1+Growth!$I21)","v":4205.8256853967941},{"$f":"+'Energy Balance'!N80*(1+Growth!$I21)","v":0},{"$f":"+'Energy Balance'!O80*(1+Growth!$I21)","v":7248.6898534245602},17761.179659996753]
[null,"    Industry - food processing and beverage",null,{"$f":"+'Energy Balance'!D81*(1+Growth!$I22)","v":54.149805356652067},{"$f":"+'Energy Balance'!E81*(1+Growth!$I22)","v":0},{"$f":"+'Energy Balance'!F81*(1+Growth!$I22)","v":0},{"$f":"+'Energy Balance'!G81*(1+Growth!$I22)","v":14.881465535541651},{"$f":"+'Energy Balance'!H81*(1+Growth!$I22)","v":85.118800274315319},{"$f":"+'Energy Balance'!I81*(1+Growth!$I22)","v":0},154.15007116650904,{"$f":"+'Energy Balance'!K81*(1+Growth!$I22)","v":325.7505753785033},{"$f":"+'Energy Balance'!L81*(1+Growth!$I22)","v":824.3878559482439},{"$f":"+'Energy Balance'!M81*(1+Growth!$I22)","v":2192.208504808732},{"$f":"+'Energy Balance'!N81*(1+Growth!$I22)","v":78.53439000985901},{"$f":"+'Energy Balance'!O81*(1+Growth!$I22)","v":12.421255562783823},3587.452652874631]
[null,"    Industry - construction",null,{"$f":"+'Energy Balance'!D82*(1+Growth!$I23)","v":0},{"$f":"+'Energy Balance'!E82*(1+Growth!$I23)","v":0},{"$f":"+'Energy Balance'!F82*(1+Growth!$I23)","v":0},{"$f":"+'Energy Balance'!G82*(1+Growth!$I23)","v":364.5959056207704},{"$f":"+'Energy Balance'!H82*(1+Growth!$I23)","v":0},{"$f":"+'Energy Balance'!I82*(1+Growth!$I23)","v":0},364.5959056207704,{"$f":"+'Energy Balance'!K82*(1+Growth!$I23)","v":1.4287305937653654},{"$f":"+'Energy Balance'!L82*(1+Growth!$I23)","v":3.1425204165752629},{"$f":"+'Energy Balance'!M82*(1+Growth!$I23)","v":803.66095899301797},{"$f":"+'Energy Balance'!N82*(1+Growth!$I23)","v":0},{"$f":"+'Energy Balance'!O82*(1+Growth!$I23)","v":0},1172.8281156241289]
[null,"    Industry - mining",null,{"$f":"+'Energy Balance'!D83*(1+Growth!$I24)","v":0},{"$f":"+'Energy Balance'!E83*(1+Growth!$I24)","v":0},{"$f":"+'Energy Balance'!F83*(1+Growth!$I24)","v":0},{"$f":"+'Energy Balance'!G83*(1+Growth!$I24)","v":932.57184022727677},{"$f":"+'Energy Balance'!H83*(1+Growth!$I24)","v":0},{"$f":"+'Energy Balance'!I83*(1+Growth!$I24)","v":0},932.57184022727677,{"$f":"+'Energy Balance'!K83*(1+Growth!$I24)","v":27.145881281541939},{"$f":"+'Energy Balance'!L83*(1+Growth!$I24)","v":98.465639719358236},{"$f":"+'Energy Balance'!M83*(1+Growth!$I24)","v":290.21090185858981},{"$f":"+'Energy Balance'!N83*(1+Growth!$I24)","v":0},{"$f":"+'Energy Balance'!O83*(1+Growth!$I24)","v":0},1348.3942630867666]
[null,"    Industry - machinery",null,{"$f":"+'Energy Balance'!D84*(1+Growth!$I25)","v":13.537451339163017},{"$f":"+'Energy Balance'!E84*(1+Growth!$I25)","v":0},{"$f":"+'Energy Balance'!F84*(1+Growth!$I25)","v":0},{"$f":"+'Energy Balance'!G84*(1+Growth!$I25)","v":7.4407327677708253},{"$f":"+'Energy Balance'!H84*(1+Growth!$I25)","v":0},{"$f":"+'Energy Balance'!I84*(1+Growth!$I25)","v":0},20.978184106933842,{"$f":"+'Energy Balance'!K84*(1+Growth!$I25)","v":4.286191781296095},{"$f":"+'Energy Balance'!L84*(1+Growth!$I25)","v":17.80761569392649},{"$f":"+'Energy Balance'!M84*(1+Growth!$I25)","v":154.03501714032845},{"$f":"+'Energy Balance'!N84*(1+Growth!$I25)","v":0},{"$f":"+'Energy Balance'!O84*(1+Growth!$I25)","v":0},197.10700872248486]
[null,"    Industry - non ferrous metals",null,{"$f":"+'Energy Balance'!D85*(1+Growth!$I26)","v":100.1771399098063},{"$f":"+'Energy Balance'!E85*(1+Growth!$I26)","v":0},{"$f":"+'Energy Balance'!F85*(1+Growth!$I26)","v":0},{"$f":"+'Energy Balance'!G85*(1+Growth!$I26)","v":32.243175327006909},{"$f":"+'Energy Balance'!H85*(1+Growth!$I26)","v":0},{"$f":"+'Energy Balance'!I85*(1+Growth!$I26)","v":0},132.42031523681322,{"$f":"+'Energy Balance'!K85*(1+Growth!$I26)","v":1551.6014248291867},{"$f":"+'Energy Balance'!L85*(1+Growth!$I26)","v":71.230462775705959},{"$f":"+'Energy Balance'!M85*(1+Growth!$I26)","v":4592.0294240239937},{"$f":"+'Energy Balance'!N85*(1+Growth!$I26)","v":7754.0689564836312},{"$f":"+'Energy Balance'!O85*(1+Growth!$I26)","v":0},14101.350583349331]
[null,"    Industry - paper and pulp",null,{"$f":"+'Energy Balance'!D86*(1+Growth!$I27)","v":2.7074902678326027},{"$f":"+'Energy Balance'!E86*(1+Growth!$I27)","v":0},{"$f":"+'Energy Balance'!F86*(1+Growth!$I27)","v":0},{"$f":"+'Energy Balance'!G86*(1+Growth!$I27)","v":24.802442559236088},{"$f":"+'Energy Balance'!H86*(1+Growth!$I27)","v":0},{"$f":"+'Energy Balance'!I86*(1+Growth!$I27)","v":0},27.509932827068692,{"$f":"+'Energy Balance'!K86*(1+Growth!$I27)","v":61.435415531910699},{"$f":"+'Energy Balance'!L86*(1+Growth!$I27)","v":211.59637471606769},{"$f":"+'Energy Balance'!M86*(1+Growth!$I27)","v":495.59092471236102},{"$f":"+'Energy Balance'!N86*(1+Growth!$I27)","v":0},{"$f":"+'Energy Balance'!O86*(1+Growth!$I27)","v":0},796.13264778740813]
[null,"    Industry - transport equipment",null,{"$f":"+'Energy Balance'!D87*(1+Growth!$I28)","v":62.272276160149865},{"$f":"+'Energy Balance'!E87*(1+Growth!$I28)","v":0},{"$f":"+'Energy Balance'!F87*(1+Growth!$I28)","v":0},{"$f":"+'Energy Balance'!G87*(1+Growth!$I28)","v":17.361709791465259},{"$f":"+'Energy Balance'!H87*(1+Growth!$I28)","v":0},{"$f":"+'Energy Balance'!I87*(1+Growth!$I28)","v":0},79.633985951615131,{"$f":"+'Energy Balance'!K87*(1+Growth!$I28)","v":0},{"$f":"+'Energy Balance'!L87*(1+Growth!$I28)","v":8.3800544442007006},{"$f":"+'Energy Balance'!M87*(1+Growth!$I28)","v":397.36569639099218},{"$f":"+'Energy Balance'!N87*(1+Growth!$I28)","v":0},{"$f":"+'Energy Balance'!O87*(1+Growth!$I28)","v":0},485.379736786808]
[null,"    Industry - textile and leather",null,{"$f":"+'Energy Balance'!D88*(1+Growth!$I29)","v":32.489883213991234},{"$f":"+'Energy Balance'!E88*(1+Growth!$I29)","v":0},{"$f":"+'Energy Balance'!F88*(1+Growth!$I29)","v":0},{"$f":"+'Energy Balance'!G88*(1+Growth!$I29)","v":14.881465535541651},{"$f":"+'Energy Balance'!H88*(1+Growth!$I29)","v":0},{"$f":"+'Energy Balance'!I88*(1+Growth!$I29)","v":0},47.371348749532885,{"$f":"+'Energy Balance'!K88*(1+Growth!$I29)","v":507.19936078670457},{"$f":"+'Energy Balance'!L88*(1+Growth!$I29)","v":1137.5923908002451},{"$f":"+'Energy Balance'!M88*(1+Growth!$I29)","v":2674.4050802045431},{"$f":"+'Energy Balance'!N88*(1+Growth!$I29)","v":0},{"$f":"+'Energy Balance'!O88*(1+Growth!$I29)","v":0},4366.5681805410259]
[null,"    Industry - miscellaneous",null,{"$f":"+'Energy Balance'!D89*(1+Growth!$I30)","v":0},{"$f":"+'Energy Balance'!E89*(1+Growth!$I30)","v":0},{"$f":"+'Energy Balance'!F89*(1+Growth!$I30)","v":0},{"$f":"+'Energy Balance'!G89*(1+Growth!$I30)","v":0},{"$f":"+'Energy Balance'!H89*(1+Growth!$I30)","v":0},{"$f":"+'Energy Balance'!I89*(1+Growth!$I30)","v":0},0,{"$f":"+'Energy Balance'!K89*(1+Growth!$I30)","v":0},{"$f":"+'Energy Balance'!L89*(1+Growth!$I30)","v":1.0475068055250876},{"$f":"+'Energy Balance'!M89*(1+Growth!$I30)","v":1386.315154262956},{"$f":"+'Energy Balance'!N89*(1+Growth!$I30)","v":0},{"$f":"+'Energy Balance'!O89*(1+Growth!$I30)","v":0},1387.362661068481]
[null,"    Transport - road",null,{"$f":"+'Energy Balance'!D90*(1+Growth!$I34)","v":8309.2876319782572},{"$f":"+'Energy Balance'!E90*(1+Growth!$I34)","v":5200.5793613059286},{"$f":"+'Energy Balance'!F90*(1+Growth!$I34)","v":0},{"$f":"+'Energy Balance'!G90*(1+Growth!$I34)","v":40745.452636313043},{"$f":"+'Energy Balance'!H90*(1+Growth!$I34)","v":0},{"$f":"+'Energy Balance'!I90*(1+Growth!$I34)","v":0},54255.31962959723,{"$f":"+'Energy Balance'!K90*(1+Growth!$I34)","v":0},{"$f":"+'Energy Balance'!L90*(1+Growth!$I34)","v":0},{"$f":"+'Energy Balance'!M90*(1+Growth!$I34)","v":191.98567353722095},{"$f":"+'Energy Balance'!N90*(1+Growth!$I34)","v":0},{"$f":"+'Energy Balance'!O90*(1+Growth!$I34)","v":0},54447.305303134453]
[null,"    Transport - rail",null,{"$f":"+'Energy Balance'!D91*(1+Growth!$I35)","v":0},{"$f":"+'Energy Balance'!E91*(1+Growth!$I35)","v":0},{"$f":"+'Energy Balance'!F91*(1+Growth!$I35)","v":0},{"$f":"+'Energy Balance'!G91*(1+Growth!$I35)","v":334.83297454968715},{"$f":"+'Energy Balance'!H91*(1+Growth!$I35)","v":0},{"$f":"+'Energy Balance'!I91*(1+Growth!$I35)","v":0},334.83297454968715,{"$f":"+'Energy Balance'!K91*(1+Growth!$I35)","v":0},{"$f":"+'Energy Balance'!L91*(1+Growth!$I35)","v":0},{"$f":"+'Energy Balance'!M91*(1+Growth!$I35)","v":0},{"$f":"+'Energy Balance'!N91*(1+Growth!$I35)","v":0},{"$f":"+'Energy Balance'!O91*(1+Growth!$I35)","v":0},334.83297454968715]
[null,"    Transport - domestic air",null,{"$f":"+'Energy Balance'!D92*(1+Growth!$I36)","v":0},{"$f":"+'Energy Balance'!E92*(1+Growth!$I36)","v":0},{"$f":"+'Energy Balance'!F92*(1+Growth!$I36)","v":3366.572963747632},{"$f":"+'Energy Balance'!G92*(1+Growth!$I36)","v":0},{"$f":"+'Energy Balance'!H92*(1+Growth!$I36)","v":0},{"$f":"+'Energy Balance'!I92*(1+Growth!$I36)","v":0},3366.572963747632,{"$f":"+'Energy Balance'!K92*(1+Growth!$I36)","v":0},{"$f":"+'Energy Balance'!L92*(1+Growth!$I36)","v":0},{"$f":"+'Energy Balance'!M92*(1+Growth!$I36)","v":0},{"$f":"+'Energy Balance'!N92*(1+Growth!$I36)","v":0},{"$f":"+'Energy Balance'!O92*(1+Growth!$I36)","v":0},3366.572963747632]
[null,"    Transport - navigation",null,{"$f":"+'Energy Balance'!D93*(1+Growth!$I37)","v":0},{"$f":"+'Energy Balance'!E93*(1+Growth!$I37)","v":0},{"$f":"+'Energy Balance'!F93*(1+Growth!$I37)","v":0},{"$f":"+'Energy Balance'!G93*(1+Growth!$I37)","v":0},{"$f":"+'Energy Balance'!H93*(1+Growth!$I37)","v":420.9929851405326},{"$f":"+'Energy Balance'!I93*(1+Growth!$I37)","v":0},420.9929851405326,{"$f":"+'Energy Balance'!K93*(1+Growth!$I37)","v":0},{"$f":"+'Energy Balance'!L93*(1+Growth!$I37)","v":0},{"$f":"+'Energy Balance'!M93*(1+Growth!$I37)","v":0},{"$f":"+'Energy Balance'!N93*(1+Growth!$I37)","v":0},{"$f":"+'Energy Balance'!O93*(1+Growth!$I37)","v":0},420.9929851405326]
[null,"    Households",null,{"$f":"+'Energy Balance'!D94*(1+Growth!$I40)","v":663.33511561898774},{"$f":"+'Energy Balance'!E94*(1+Growth!$I40)","v":0},{"$f":"+'Energy Balance'!F94*(1+Growth!$I40)","v":0},{"$f":"+'Energy Balance'!G94*(1+Growth!$I40)","v":0},{"$f":"+'Energy Balance'!H94*(1+Growth!$I40)","v":0},{"$f":"+'Energy Balance'!I94*(1+Growth!$I41)","v":148.56851987652266},811.90363549551034,{"$f":"+'Energy Balance'!K94*(1+Growth!$I40)","v":2165.9555801482934},{"$f":"+'Energy Balance'!L94*(1+Growth!$I40)","v":2436.5008296513533},{"$f":"+'Energy Balance'!M94*(1+Growth!$I40)","v":24556.307080342212},{"$f":"+'Energy Balance'!N94*(1+Growth!$I40)","v":0},{"$f":"+'Energy Balance'!O94*(1+Growth!$I40)","v":0},29970.66712563737]
[null,"    Services",null,{"$f":"+'Energy Balance'!D95*(1+Growth!$I44)","v":1545.976942932416},{"$f":"+'Energy Balance'!E95*(1+Growth!$I44)","v":0},{"$f":"+'Energy Balance'!F95*(1+Growth!$I44)","v":0},{"$f":"+'Energy Balance'!G95*(1+Growth!$I44)","v":0},{"$f":"+'Energy Balance'!H95*(1+Growth!$I44)","v":0},{"$f":"+'Energy Balance'!I95*(1+Growth!$I44)","v":0},1545.976942932416,{"$f":"+'Energy Balance'!K95*(1+Growth!$I44)","v":7462.2598912365038},{"$f":"+'Energy Balance'!L95*(1+Growth!$I44)","v":848.48051247532101},{"$f":"+'Energy Balance'!M95*(1+Growth!$I44)","v":7056.5896982692493},{"$f":"+'Energy Balance'!N95*(1+Growth!$I44)","v":76.931647356596585},{"$f":"+'Energy Balance'!O95*(1+Growth!$I44)","v":0},16990.238692270086]
[null,"    Agriculture & Fishery",null,{"$f":"+'Energy Balance'!D96*(1+Growth!$I47)","v":0},{"$f":"+'Energy Balance'!E96*(1+Growth!$I47)","v":0},{"$f":"+'Energy Balance'!F96*(1+Growth!$I47)","v":0},{"$f":"+'Energy Balance'!G96*(1+Growth!$I47)","v":6738.8236433444445},{"$f":"+'Energy Balance'!H96*(1+Growth!$I47)","v":0},{"$f":"+'Energy Balance'!I96*(1+Growth!$I47)","v":0},6738.8236433444445,{"$f":"+'Energy Balance'!K96*(1+Growth!$I47)","v":0},{"$f":"+'Energy Balance'!L96*(1+Growth!$I47)","v":0},{"$f":"+'Energy Balance'!M96*(1+Growth!$I47)","v":296.90807651686492},{"$f":"+'Energy Balance'!N96*(1+Growth!$I47)","v":0},{"$f":"+'Energy Balance'!O96*(1+Growth!$I47)","v":0},7035.7317198613091]
[null,"    Non energy uses",null,{"$f":"+'Energy Balance'!D97*(1+Growth!$I49)","v":0},{"$f":"+'Energy Balance'!E97*(1+Growth!$I49)","v":0},{"$f":"+'Energy Balance'!F97*(1+Growth!$I49)","v":0},{"$f":"+'Energy Balance'!G97*(1+Growth!$I49)","v":0},{"$f":"+'Energy Balance'!H97*(1+Growth!$I49)","v":0},{"$f":"+'Energy Balance'!I97*(1+Growth!$I49)","v":0},0,{"$f":"+'Energy Balance'!K97*(1+Growth!$I49)","v":0},{"$f":"+'Energy Balance'!L97*(1+Growth!$I49)","v":0},{"$f":"+'Energy Balance'!M97*(1+Growth!$I49)","v":0},{"$f":"+'Energy Balance'!N97*(1+Growth!$I49)","v":0},{"$f":"+'Energy Balance'!O97*(1+Growth!$I49)","v":0},0]
[]
[]
[null,"Electricity balance in GWh - 2030"]
[null,"Electricity consumption",null,"Gwh",null,"Electricity production","Gwh","Share of production","Efficiency"]
[null,"Total consumption",null,{"$f":"SUM(D160:D179)","v":520177.74892867438},null,"Total",{"$f":"IF(H160=1,0,D159/(1-H160))","v":627382.98658060294}]
[null,"    Industry - steel",null,{"$f":"+'Energy Balance'!D103*(1+Growth!I$31)","v":3673.9237100218279},null,"Losses",{"$f":"G159*H160","v":107205.23765192853},{"$f":"+'BAU projected Energy Balances'!H74","v":0.17087686460263193}]
[null,"    Industry - chemical",null,{"$f":"+'Energy Balance'!D104*(1+Growth!I$31)","v":36319.839416425835},null,"Fossil",{"$f":"SUM(G162:G167)","v":425650.30411824328},{"$f":"SUM(H162:H167)","v":0.67845369291594249}]
[null,"    Industry - non metallic mineral",null,{"$f":"+'Energy Balance'!D105*(1+Growth!I$31)","v":44439.378574647591},null,"Lignite",{"$f":"G$159*H162","v":77684.433829326532},{"$f":"+'BAU projected Energy Balances'!H76","v":0.12382298451018967},{"$f":"+'BAU projected Energy Balances'!I76","v":0.12948446223070259}]
[null,"    Industry - food processing and beverage",null,{"$f":"+'Energy Balance'!D106*(1+Growth!I$31)","v":17015.563171007812},null,"Coal",104851.81750630465,{"$f":"+'BAU projected Energy Balances'!H77","v":0.1671256947495082},{"$f":"+'BAU projected Energy Balances'!I77","v":0.39264765009118185}]
[null,"    Industry - construction",null,{"$f":"+'Energy Balance'!D107*(1+Growth!I$31)","v":6868.5357814237168},null,"Oil",5329.9454214537163,{"$f":"+'BAU projected Energy Balances'!H78","v":8.4955211337547996E-3},{"$f":"+'BAU projected Energy Balances'!I78","v":0.41194360678072844}]
[null,"    Industry - mining",null,{"$f":"+'Energy Balance'!D108*(1+Growth!I$31)","v":5284.4108157848204},null,"Natural Gas",237784.10736115836,{"$f":"+'BAU projected Energy Balances'!H79","v":0.37900949252248983},{"$f":"+'BAU projected Energy Balances'!I79","v":0.46711260891910655}]
[null,"    Industry - machinery",null,{"$f":"+'Energy Balance'!D109*(1+Growth!I$31)","v":5162.1863479367366},null,"Nuclear",0,{"$f":"+'BAU projected Energy Balances'!H80","v":0}]
[null,"    Industry - non ferrous metals",null,{"$f":"+'Energy Balance'!D110*(1+Growth!I$31)","v":60544.249632277519},null,"Net import",0,{"$f":"+'BAU projected Energy Balances'!H81","v":0}]
[null,"    Industry - paper and pulp",null,{"$f":"+'Energy Balance'!D111*(1+Growth!I$31)","v":9629.3708198745626},null,"Renewables",{"$f":"SUM(G169:G173)","v":201732.68246235966},{"$f":"SUM(H169:H173)","v":0.32154630708405757}]
[null,"    Industry - transport equipment",null,{"$f":"+'Energy Balance'!D112*(1+Growth!I$31)","v":6365.2585608727823},null,"Hydro",{"$f":"G$159*H169","v":160919.29643387193},{"$f":"+'BAU projected Energy Balances'!H83","v":0.256492923582329}]
[null,"    Industry - textile and leather",null,{"$f":"+'Energy Balance'!D113*(1+Growth!I$31)","v":41630.612372334748},null,"Wind",{"$f":"G$159*H170","v":27927.092624190715},{"$f":"+'BAU projected Energy Balances'!H84","v":4.4513627595163974E-2}]
[null,"    Industry - miscellaneous",null,{"$f":"+'Energy Balance'!D114*(1+Growth!I$31)","v":11189.530203582462},null,"Solar",{"$f":"G$159*H171","v":464.9322894613403},{"$f":"+'BAU projected Energy Balances'!H85","v":7.4106614206314344E-4}]
[null,"    Transport - road",null,{"$f":"+'Energy Balance'!D115*(1+Growth!I$38)","v":0},null,"Biomass",{"$f":"G$159*H172","v":4213.1493034692594},{"$f":"+'BAU projected Energy Balances'!H86","v":6.7154344213763203E-3}]
[null,"    Transport - rail",null,{"$f":"+'Energy Balance'!D116*(1+Growth!I$38)","v":1924.4362290590527},null,"Geothermal",{"$f":"G$159*H173","v":8208.2118113664455},{"$f":"+'BAU projected Energy Balances'!H87","v":1.3083255343125084E-2}]
[null,"    Transport - domestic air",null,{"$f":"+'Energy Balance'!D117*(1+Growth!I$38)","v":0}]
[null,"    Transport - navigation",null,{"$f":"+'Energy Balance'!D118*(1+Growth!I$38)","v":0}]
[null,"    Households",null,{"$f":"+'Energy Balance'!D119*(1+Growth!I42)","v":114797.53400766835}]
[null,"    Services",null,{"$f":"+'Energy Balance'!D120*(1+Growth!I45)","v":143635.31874523693}]
[null,"    Agriculture & Fishery",null,{"$f":"+'Energy Balance'!D121*(1+Growth!I48)","v":11697.600540519597}]
[null,"    Non energy - chemical feedstocs",null,{"$f":"+'Energy Balance'!D122*(1+Growth!I49)","v":0}]
[]
[]
[]
[]
[]
[]
[null,{"$f":"\"Fossil fuel balance - 2035 - \"&Assumptions!C9","v":"Fossil fuel balance - 2035 - Country X"}]
[null,"TJ units",null,"LPG","Gasoline","Jet Fuel","Diesel","Fueloil","Kerosene and other","Total oil products","Coal","Lignite","Gas","Coke","Petrocoke","Total energy (fossil)"]
[null,"Unit",null,"TJ","TJ","TJ","TJ","TJ","TJ","TJ","TJ","TJ","TJ","TJ","TJ","TJ"]
[null,"Total",null,{"$f":"+D190+D191","v":606031.54380349256},291382.36904661503,188625.13916117567,2797508.0388010941,60322.754526013705,8324.1201181284487,3952193.9654565193,2262456.0154847484,3310500.8070551753,5566984.2382927295,443161.97955037147,406831.54892114428,{"$f":"SUM(J189:O189)","v":15942128.554760687}]
[null,"    Fossil power plants",null,{"$f":"D219/E213","v":0},{"$f":"E219/F213","v":0},{"$f":"F219/G213","v":0},{"$f":"G219/H213","v":33073.712842613902},{"$f":"H219/I213","v":29259.113840609214},{"$f":"I219/J213","v":0},{"$f":"SUM(D190:I190)","v":62332.826683223117},{"$f":"K219/L213","v":1286485.1793813605},{"$f":"L219/M213","v":2890334.9509812114},{"$f":"M219/N213","v":2452409.902943416},null,null,6691562.859989211]
[null,"FINAL CONSUMPTION",null,{"$f":"SUM(D192:D211)","v":606031.54380349256},291382.36904661503,188625.13916117567,2764434.3259584801,31063.640685404491,8324.1201181284487,3889861.138773296,975970.83610338764,420165.85607396375,3114574.3353493139,443161.97955037147,406831.54892114428,9250565.6947714761]
[null,"    Industry - steel",null,{"$f":"+'Energy Balance'!D21*(1+Growth!$J19)","v":0},{"$f":"+'Energy Balance'!E21*(1+Growth!$J19)","v":0},{"$f":"+'Energy Balance'!F21*(1+Growth!$J19)","v":0},{"$f":"+'Energy Balance'!G21*(1+Growth!$J19)","v":2362.4080601867067},{"$f":"+'Energy Balance'!H21*(1+Growth!$J19)","v":0},{"$f":"+'Energy Balance'!I21*(1+Growth!$J19)","v":0},{"$f":"+'Energy Balance'!J21*(1+Growth!$J19)","v":2362.4080601867067},{"$f":"+'Energy Balance'!K21*(1+Growth!$J19)","v":1360.8517235693562},{"$f":"+'Energy Balance'!L21*(1+Growth!$J19)","v":1525.9550576788736},{"$f":"+'Energy Balance'!M21*(1+Growth!$J19)","v":28768.005185749254},{"$f":"+'Energy Balance'!N21*(1+Growth!$J19)","v":0},{"$f":"+'Energy Balance'!O21*(1+Growth!$J19)","v":0},34017.220027184194]
[null,"    Industry - chemical",null,{"$f":"+'Energy Balance'!D22*(1+Growth!$J20)","v":1365.2775705210097},{"$f":"+'Energy Balance'!E22*(1+Growth!$J20)","v":0},{"$f":"+'Energy Balance'!F22*(1+Growth!$J20)","v":0},{"$f":"+'Energy Balance'!G22*(1+Growth!$J20)","v":555.860720043931},{"$f":"+'Energy Balance'!H22*(1+Growth!$J20)","v":386.68432388470319},{"$f":"+'Energy Balance'!I22*(1+Growth!$J20)","v":0},{"$f":"+'Energy Balance'!J22*(1+Growth!$J20)","v":2307.8226144496439},{"$f":"+'Energy Balance'!K22*(1+Growth!$J20)","v":31539.739946254493},{"$f":"+'Energy Balance'!L22*(1+Growth!$J20)","v":19074.438220985921},{"$f":"+'Energy Balance'!M22*(1+Growth!$J20)","v":323952.75404821988},{"$f":"+'Energy Balance'!N22*(1+Growth!$J20)","v":0},{"$f":"+'Energy Balance'!O22*(1+Growth!$J20)","v":0},376874.75482990994]
[null,"    Industry - non metallic mineral",null,{"$f":"+'Energy Balance'!D23*(1+Growth!$J21)","v":455.09252350700325},{"$f":"+'Energy Balance'!E23*(1+Growth!$J21)","v":0},{"$f":"+'Energy Balance'!F23*(1+Growth!$J21)","v":0},{"$f":"+'Energy Balance'!G23*(1+Growth!$J21)","v":3335.1643202635855},{"$f":"+'Energy Balance'!H23*(1+Growth!$J21)","v":2320.1059433082191},{"$f":"+'Energy Balance'!I23*(1+Growth!$J21)","v":0},{"$f":"+'Energy Balance'!J23*(1+Growth!$J21)","v":6110.3627870788077},{"$f":"+'Energy Balance'!K23*(1+Growth!$J21)","v":264725.68528493296},{"$f":"+'Energy Balance'!L23*(1+Growth!$J21)","v":82518.954272942166},{"$f":"+'Energy Balance'!M23*(1+Growth!$J21)","v":235647.48595631128},{"$f":"+'Energy Balance'!N23*(1+Growth!$J21)","v":0},{"$f":"+'Energy Balance'!O23*(1+Growth!$J21)","v":406135.6005236741},995138.08882493945]
[null,"    Industry - food processing and beverage",null,{"$f":"+'Energy Balance'!D24*(1+Growth!$J22)","v":3033.9501567133552},{"$f":"+'Energy Balance'!E24*(1+Growth!$J22)","v":0},{"$f":"+'Energy Balance'!F24*(1+Growth!$J22)","v":0},{"$f":"+'Energy Balance'!G24*(1+Growth!$J22)","v":833.79108006589638},{"$f":"+'Energy Balance'!H24*(1+Growth!$J22)","v":4769.1066612446721},{"$f":"+'Energy Balance'!I24*(1+Growth!$J22)","v":0},{"$f":"+'Energy Balance'!J24*(1+Growth!$J22)","v":8636.8478980239233},{"$f":"+'Energy Balance'!K24*(1+Growth!$J22)","v":18251.42311610666},{"$f":"+'Energy Balance'!L24*(1+Growth!$J22)","v":46189.485784356672},{"$f":"+'Energy Balance'!M24*(1+Growth!$J22)","v":122826.87431480769},{"$f":"+'Energy Balance'!N24*(1+Growth!$J22)","v":4400.189867876029},{"$f":"+'Energy Balance'!O24*(1+Growth!$J22)","v":695.94839747018818},201000.76937864118]
[null,"    Industry - construction",null,{"$f":"+'Energy Balance'!D25*(1+Growth!$J23)","v":0},{"$f":"+'Energy Balance'!E25*(1+Growth!$J23)","v":0},{"$f":"+'Energy Balance'!F25*(1+Growth!$J23)","v":0},{"$f":"+'Energy Balance'!G25*(1+Growth!$J23)","v":20427.881461614459},{"$f":"+'Energy Balance'!H25*(1+Growth!$J23)","v":0},{"$f":"+'Energy Balance'!I25*(1+Growth!$J23)","v":0},{"$f":"+'Energy Balance'!J25*(1+Growth!$J23)","v":20427.881461614459},{"$f":"+'Energy Balance'!K25*(1+Growth!$J23)","v":80.050101386432729},{"$f":"+'Energy Balance'!L25*(1+Growth!$J23)","v":176.07173742448543},{"$f":"+'Energy Balance'!M25*(1+Growth!$J23)","v":45028.182029868396},{"$f":"+'Energy Balance'!N25*(1+Growth!$J23)","v":0},{"$f":"+'Energy Balance'!O25*(1+Growth!$J23)","v":0},65712.185330293782]
[null,"    Industry - mining",null,{"$f":"+'Energy Balance'!D26*(1+Growth!$J24)","v":0},{"$f":"+'Energy Balance'!E26*(1+Growth!$J24)","v":0},{"$f":"+'Energy Balance'!F26*(1+Growth!$J24)","v":0},{"$f":"+'Energy Balance'!G26*(1+Growth!$J24)","v":52250.907684129503},{"$f":"+'Energy Balance'!H26*(1+Growth!$J24)","v":0},{"$f":"+'Energy Balance'!I26*(1+Growth!$J24)","v":0},{"$f":"+'Energy Balance'!J26*(1+Growth!$J24)","v":52250.907684129503},{"$f":"+'Energy Balance'!K26*(1+Growth!$J24)","v":1520.9519263422214},{"$f":"+'Energy Balance'!L26*(1+Growth!$J24)","v":5516.9144393005436},{"$f":"+'Energy Balance'!M26*(1+Growth!$J24)","v":16260.176844119143},{"$f":"+'Energy Balance'!N26*(1+Growth!$J24)","v":0},{"$f":"+'Energy Balance'!O26*(1+Growth!$J24)","v":0},75548.950893891408]
[null,"    Industry - machinery",null,{"$f":"+'Energy Balance'!D27*(1+Growth!$J25)","v":758.48753917833881},{"$f":"+'Energy Balance'!E27*(1+Growth!$J25)","v":0},{"$f":"+'Energy Balance'!F27*(1+Growth!$J25)","v":0},{"$f":"+'Energy Balance'!G27*(1+Growth!$J25)","v":416.89554003294819},{"$f":"+'Energy Balance'!H27*(1+Growth!$J25)","v":0},{"$f":"+'Energy Balance'!I27*(1+Growth!$J25)","v":0},{"$f":"+'Energy Balance'!J27*(1+Growth!$J25)","v":1175.3830792112869},{"$f":"+'Energy Balance'!K27*(1+Growth!$J25)","v":240.15030415929812},{"$f":"+'Energy Balance'!L27*(1+Growth!$J25)","v":997.73984540541733},{"$f":"+'Energy Balance'!M27*(1+Growth!$J25)","v":8630.4015557247767},{"$f":"+'Energy Balance'!N27*(1+Growth!$J25)","v":0},{"$f":"+'Energy Balance'!O27*(1+Growth!$J25)","v":0},11043.674784500779]
[null,"    Industry - non ferrous metals",null,{"$f":"+'Energy Balance'!D28*(1+Growth!$J26)","v":5612.807789919706},{"$f":"+'Energy Balance'!E28*(1+Growth!$J26)","v":0},{"$f":"+'Energy Balance'!F28*(1+Growth!$J26)","v":0},{"$f":"+'Energy Balance'!G28*(1+Growth!$J26)","v":1806.5473401427755},{"$f":"+'Energy Balance'!H28*(1+Growth!$J26)","v":0},{"$f":"+'Energy Balance'!I28*(1+Growth!$J26)","v":0},{"$f":"+'Energy Balance'!J28*(1+Growth!$J26)","v":7419.3551300624804},{"$f":"+'Energy Balance'!K28*(1+Growth!$J26)","v":86934.410105665927},{"$f":"+'Energy Balance'!L28*(1+Growth!$J26)","v":3990.9593816216693},{"$f":"+'Energy Balance'!M28*(1+Growth!$J26)","v":257286.02898733137},{"$f":"+'Energy Balance'!N28*(1+Growth!$J26)","v":434451.39960784139},{"$f":"+'Energy Balance'!O28*(1+Growth!$J26)","v":0},790082.15321252286]
[null,"    Industry - paper and pulp",null,{"$f":"+'Energy Balance'!D29*(1+Growth!$J27)","v":151.69750783566775},{"$f":"+'Energy Balance'!E29*(1+Growth!$J27)","v":0},{"$f":"+'Energy Balance'!F29*(1+Growth!$J27)","v":0},{"$f":"+'Energy Balance'!G29*(1+Growth!$J27)","v":1389.6518001098275},{"$f":"+'Energy Balance'!H29*(1+Growth!$J27)","v":0},{"$f":"+'Energy Balance'!I29*(1+Growth!$J27)","v":0},{"$f":"+'Energy Balance'!J29*(1+Growth!$J27)","v":1541.3493079454952},{"$f":"+'Energy Balance'!K29*(1+Growth!$J27)","v":3442.1543596166066},{"$f":"+'Energy Balance'!L29*(1+Growth!$J27)","v":11855.496986582019},{"$f":"+'Energy Balance'!M29*(1+Growth!$J27)","v":27767.378918418846},{"$f":"+'Energy Balance'!N29*(1+Growth!$J27)","v":0},{"$f":"+'Energy Balance'!O29*(1+Growth!$J27)","v":0},44606.379572562961]
[null,"    Industry - transport equipment",null,{"$f":"+'Energy Balance'!D30*(1+Growth!$J28)","v":3489.0426802203579},{"$f":"+'Energy Balance'!E30*(1+Growth!$J28)","v":0},{"$f":"+'Energy Balance'!F30*(1+Growth!$J28)","v":0},{"$f":"+'Energy Balance'!G30*(1+Growth!$J28)","v":972.75626007687902},{"$f":"+'Energy Balance'!H30*(1+Growth!$J28)","v":0},{"$f":"+'Energy Balance'!I30*(1+Growth!$J28)","v":0},{"$f":"+'Energy Balance'!J30*(1+Growth!$J28)","v":4461.7989402972371},{"$f":"+'Energy Balance'!K30*(1+Growth!$J28)","v":0},{"$f":"+'Energy Balance'!L30*(1+Growth!$J28)","v":469.52463313196108},{"$f":"+'Energy Balance'!M30*(1+Growth!$J28)","v":22263.934448101598},{"$f":"+'Energy Balance'!N30*(1+Growth!$J28)","v":0},{"$f":"+'Energy Balance'!O30*(1+Growth!$J28)","v":0},27195.258021530797]
[null,"    Industry - textile and leather",null,{"$f":"+'Energy Balance'!D31*(1+Growth!$J29)","v":1820.370094028013},{"$f":"+'Energy Balance'!E31*(1+Growth!$J29)","v":0},{"$f":"+'Energy Balance'!F31*(1+Growth!$J29)","v":0},{"$f":"+'Energy Balance'!G31*(1+Growth!$J29)","v":833.79108006589638},{"$f":"+'Energy Balance'!H31*(1+Growth!$J29)","v":0},{"$f":"+'Energy Balance'!I31*(1+Growth!$J29)","v":0},{"$f":"+'Energy Balance'!J31*(1+Growth!$J29)","v":2654.1611740939093},{"$f":"+'Energy Balance'!K31*(1+Growth!$J29)","v":28417.78599218361},{"$f":"+'Energy Balance'!L31*(1+Growth!$J29)","v":63737.968947663729},{"$f":"+'Energy Balance'!M31*(1+Growth!$J29)","v":149843.78353272873},{"$f":"+'Energy Balance'!N31*(1+Growth!$J29)","v":0},{"$f":"+'Energy Balance'!O31*(1+Growth!$J29)","v":0},244653.69964666996]
[null,"    Industry - miscellaneous",null,{"$f":"+'Energy Balance'!D32*(1+Growth!$J30)","v":0},{"$f":"+'Energy Balance'!E32*(1+Growth!$J30)","v":0},{"$f":"+'Energy Balance'!F32*(1+Growth!$J30)","v":0},{"$f":"+'Energy Balance'!G32*(1+Growth!$J30)","v":0},{"$f":"+'Energy Balance'!H32*(1+Growth!$J30)","v":0},{"$f":"+'Energy Balance'!I32*(1+Growth!$J30)","v":0},{"$f":"+'Energy Balance'!J32*(1+Growth!$J30)","v":0},{"$f":"+'Energy Balance'!K32*(1+Growth!$J30)","v":0},{"$f":"+'Energy Balance'!L32*(1+Growth!$J30)","v":58.690579141495135},{"$f":"+'Energy Balance'!M32*(1+Growth!$J30)","v":77673.61400152299},{"$f":"+'Energy Balance'!N32*(1+Growth!$J30)","v":0},{"$f":"+'Energy Balance'!O32*(1+Growth!$J30)","v":0},77732.30458066448]
[null,"    Transport - road",null,{"$f":"+'Energy Balance'!D33*(1+Growth!$J34)","v":465559.65154766425},{"$f":"+'Energy Balance'!E33*(1+Growth!$J34)","v":291382.36904661503},{"$f":"+'Energy Balance'!F33*(1+Growth!$J34)","v":0},{"$f":"+'Energy Balance'!G33*(1+Growth!$J34)","v":2282919.9772204245},{"$f":"+'Energy Balance'!H33*(1+Growth!$J34)","v":0},{"$f":"+'Energy Balance'!I33*(1+Growth!$J34)","v":0},{"$f":"+'Energy Balance'!J33*(1+Growth!$J34)","v":3039861.9978147037},{"$f":"+'Energy Balance'!K33*(1+Growth!$J34)","v":0},{"$f":"+'Energy Balance'!L33*(1+Growth!$J34)","v":0},{"$f":"+'Energy Balance'!M33*(1+Growth!$J34)","v":10756.732373801895},{"$f":"+'Energy Balance'!N33*(1+Growth!$J34)","v":0},{"$f":"+'Energy Balance'!O33*(1+Growth!$J34)","v":0},3050618.7301885057]
[null,"    Transport - rail",null,{"$f":"+'Energy Balance'!D34*(1+Growth!$J35)","v":0},{"$f":"+'Energy Balance'!E34*(1+Growth!$J35)","v":0},{"$f":"+'Energy Balance'!F34*(1+Growth!$J35)","v":0},{"$f":"+'Energy Balance'!G34*(1+Growth!$J35)","v":18760.299301482672},{"$f":"+'Energy Balance'!H34*(1+Growth!$J35)","v":0},{"$f":"+'Energy Balance'!I34*(1+Growth!$J35)","v":0},{"$f":"+'Energy Balance'!J34*(1+Growth!$J35)","v":18760.299301482672},{"$f":"+'Energy Balance'!K34*(1+Growth!$J35)","v":0},{"$f":"+'Energy Balance'!L34*(1+Growth!$J35)","v":0},{"$f":"+'Energy Balance'!M34*(1+Growth!$J35)","v":0},{"$f":"+'Energy Balance'!N34*(1+Growth!$J35)","v":0},{"$f":"+'Energy Balance'!O34*(1+Growth!$J35)","v":0},18760.299301482672]
[null,"    Transport - domestic air",null,{"$f":"+'Energy Balance'!D35*(1+Growth!$J36)","v":0},{"$f":"+'Energy Balance'!E35*(1+Growth!$J36)","v":0},{"$f":"+'Energy Balance'!F35*(1+Growth!$J36)","v":188625.13916117567},{"$f":"+'Energy Balance'!G35*(1+Growth!$J36)","v":0},{"$f":"+'Energy Balance'!H35*(1+Growth!$J36)","v":0},{"$f":"+'Energy Balance'!I35*(1+Growth!$J36)","v":0},{"$f":"+'Energy Balance'!J35*(1+Growth!$J36)","v":188625.13916117567},{"$f":"+'Energy Balance'!K35*(1+Growth!$J36)","v":0},{"$f":"+'Energy Balance'!L35*(1+Growth!$J36)","v":0},{"$f":"+'Energy Balance'!M35*(1+Growth!$J36)","v":0},{"$f":"+'Energy Balance'!N35*(1+Growth!$J36)","v":0},{"$f":"+'Energy Balance'!O35*(1+Growth!$J36)","v":0},188625.13916117567]
[null,"    Transport - navigation",null,{"$f":"+'Energy Balance'!D36*(1+Growth!$J37)","v":0},{"$f":"+'Energy Balance'!E36*(1+Growth!$J37)","v":0},{"$f":"+'Energy Balance'!F36*(1+Growth!$J37)","v":0},{"$f":"+'Energy Balance'!G36*(1+Growth!$J37)","v":0},{"$f":"+'Energy Balance'!H36*(1+Growth!$J37)","v":23587.743756966895},{"$f":"+'Energy Balance'!I36*(1+Growth!$J37)","v":0},{"$f":"+'Energy Balance'!J36*(1+Growth!$J37)","v":23587.743756966895},{"$f":"+'Energy Balance'!K36*(1+Growth!$J37)","v":0},{"$f":"+'Energy Balance'!L36*(1+Growth!$J37)","v":0},{"$f":"+'Energy Balance'!M36*(1+Growth!$J37)","v":0},{"$f":"+'Energy Balance'!N36*(1+Growth!$J37)","v":0},{"$f":"+'Energy Balance'!O36*(1+Growth!$J37)","v":0},23587.743756966895]
[null,"    Households",null,{"$f":"+'Energy Balance'!D37*(1+Growth!$J40)","v":37165.889419738596},{"$f":"+'Energy Balance'!E37*(1+Growth!$J40)","v":0},{"$f":"+'Energy Balance'!F37*(1+Growth!$J40)","v":0},{"$f":"+'Energy Balance'!G37*(1+Growth!$J40)","v":0},{"$f":"+'Energy Balance'!H37*(1+Growth!$J40)","v":0},{"$f":"+'Energy Balance'!I37*(1+Growth!$J40)","v":8324.1201181284487},{"$f":"+'Energy Balance'!J37*(1+Growth!$J40)","v":45490.009537867052},{"$f":"+'Energy Balance'!K37*(1+Growth!$J40)","v":121355.95370183198},{"$f":"+'Energy Balance'!L37*(1+Growth!$J40)","v":136514.2870831177},{"$f":"+'Energy Balance'!M37*(1+Growth!$J40)","v":1375861.1175793121},{"$f":"+'Energy Balance'!N37*(1+Growth!$J40)","v":0},{"$f":"+'Energy Balance'!O37*(1+Growth!$J40)","v":0},1679221.3679021287]
[null,"    Services",null,{"$f":"+'Energy Balance'!D38*(1+Growth!$J44)","v":86619.276974166278},{"$f":"+'Energy Balance'!E38*(1+Growth!$J44)","v":0},{"$f":"+'Energy Balance'!F38*(1+Growth!$J44)","v":0},{"$f":"+'Energy Balance'!G38*(1+Growth!$J44)","v":0},{"$f":"+'Energy Balance'!H38*(1+Growth!$J44)","v":0},{"$f":"+'Energy Balance'!I38*(1+Growth!$J44)","v":0},{"$f":"+'Energy Balance'!J38*(1+Growth!$J44)","v":86619.276974166278},{"$f":"+'Energy Balance'!K38*(1+Growth!$J44)","v":418101.67954133806},{"$f":"+'Energy Balance'!L38*(1+Growth!$J44)","v":47539.369104611062},{"$f":"+'Energy Balance'!M38*(1+Growth!$J44)","v":395372.4538789278},{"$f":"+'Energy Balance'!N38*(1+Growth!$J44)","v":4310.3900746540685},{"$f":"+'Energy Balance'!O38*(1+Growth!$J44)","v":0},951943.16957369726]
[null,"    Agriculture & Fishery",null,{"$f":"+'Energy Balance'!D39*(1+Growth!$J47)","v":0},{"$f":"+'Energy Balance'!E39*(1+Growth!$J47)","v":0},{"$f":"+'Energy Balance'!F39*(1+Growth!$J47)","v":0},{"$f":"+'Energy Balance'!G39*(1+Growth!$J47)","v":377568.39408984012},{"$f":"+'Energy Balance'!H39*(1+Growth!$J47)","v":0},{"$f":"+'Energy Balance'!I39*(1+Growth!$J47)","v":0},{"$f":"+'Energy Balance'!J39*(1+Growth!$J47)","v":377568.39408984012},{"$f":"+'Energy Balance'!K39*(1+Growth!$J47)","v":0},{"$f":"+'Energy Balance'!L39*(1+Growth!$J47)","v":0},{"$f":"+'Energy Balance'!M39*(1+Growth!$J47)","v":16635.411694368046},{"$f":"+'Energy Balance'!N39*(1+Growth!$J47)","v":0},{"$f":"+'Energy Balance'!O39*(1+Growth!$J47)","v":0},394203.80578420818]
[null,"    Non energy uses",null,{"$f":"+'Energy Balance'!D40*(1+Growth!$J49)","v":0},{"$f":"+'Energy Balance'!E40*(1+Growth!$J49)","v":0},{"$f":"+'Energy Balance'!F40*(1+Growth!$J49)","v":0},{"$f":"+'Energy Balance'!G40*(1+Growth!$J49)","v":0},{"$f":"+'Energy Balance'!H40*(1+Growth!$J49)","v":0},{"$f":"+'Energy Balance'!I40*(1+Growth!$J49)","v":0},{"$f":"+'Energy Balance'!J40*(1+Growth!$J49)","v":0},{"$f":"+'Energy Balance'!K40*(1+Growth!$J49)","v":0},{"$f":"+'Energy Balance'!L40*(1+Growth!$J49)","v":0},{"$f":"+'Energy Balance'!M40*(1+Growth!$J49)","v":0},{"$f":"+'Energy Balance'!N40*(1+Growth!$J49)","v":0},{"$f":"+'Energy Balance'!O40*(1+Growth!$J49)","v":0},0]
[]
[null,null,null,null,2.3884589662749593E-2,2.3884589662749593E-2,2.3884589662749593E-2,2.3884589662749593E-2,2.3884589662749593E-2,2.3884589662749593E-2,null,2.3884589662749593E-2,2.3884589662749593E-2,2.3884589662749593E-2,2.3884589662749593E-2,2.3884589662749593E-2]
[]
[null,{"$f":"\"Fossil fuel balance - 2035 - \"&Assumptions!C9","v":"Fossil fuel balance - 2035 - Country X"}]
[null,"ktoe units",null,"LPG","Gasoline","Jet Fuel","Diesel","Fueloil","Kerosene and other","Total oil products","Coal","Lignite","Gas","Coke","Petrocoke","Total"]
[null,"Unit",null,"ktoe","ktoe","ktoe","ktoe","ktoe","ktoe","ktoe","ktoe","ktoe","ktoe","ktoe","ktoe","ktoe"]
[null,"Total consumption",null,{"$f":"+D219+D220","v":14474.814746429076},6959.5483196382684,4505.2340489437202,66817.331585007487,1440.784239180608,198.81819332493669,94396.531132524105,54037.833559872648,79069.953354714205,132965.13419061646,10584.742035692449,9717.0046078423675,380771.19888126221]
[null,"    Fossil power plants",null,{"$f":"IF(G247=0,0,$J219*IF('Energy Balance'!$J76>0,'Energy Balance'!D76/'Energy Balance'!$J76,0))","v":0},{"$f":"IF(G247=0,0,$J219*IF('Energy Balance'!$J76>0,'Energy Balance'!E76/'Energy Balance'!$J76,0))","v":0},{"$f":"IF(G247=0,0,$J219*IF('Energy Balance'!$J76>0,'Energy Balance'!F76/'Energy Balance'!$J76,0))","v":0},{"$f":"IF(G247=0,0,$J219*IF('Energy Balance'!$J76>0,'Energy Balance'!G76/'Energy Balance'!$J76,0))","v":789.9520598694445},{"$f":"IF(G247=0,0,$J219*IF('Energy Balance'!$J76>0,'Energy Balance'!H76/'Energy Balance'!$J76,0))","v":698.84192797862841},{"$f":"IF(G247=0,0,$J219*IF('Energy Balance'!$J76>0,'Energy Balance'!I76/'Energy Balance'!$J76,0))","v":0},{"$f":"IF(G247=0,0,G250/11.63/I250)","v":1488.7939878480727},{"$f":"IF(I249>0,G249/11.63/I249,0)","v":30727.170616732597},{"$f":"IF(I248>0,G248/11.63/I248,0)","v":69034.464292089688},{"$f":"IF(I251>0,G251/11.63/I251,0)","v":58574.804216667049},null,null,{"$f":"SUM(J219:O219)","v":159825.23311333742}]
[null,"FINAL CONSUMPTION",null,{"$f":"SUM(D221:D240)","v":14474.814746429076},6959.5483196382684,4505.2340489437202,66027.379525138036,741.94231120197969,198.81819332493669,{"$f":"SUM(D220:I220)","v":92907.737144676037},{"$f":"SUM(K221:K240)","v":23310.662943140051},10035.489062624525,74390.32997394941,10584.742035692449,9717.0046078423675,220945.96576792479]
[null,"    Industry - steel",null,{"$f":"+'Energy Balance'!D78*(1+Growth!$J19)","v":0},{"$f":"+'Energy Balance'!E78*(1+Growth!$J19)","v":0},{"$f":"+'Energy Balance'!F78*(1+Growth!$J19)","v":0},{"$f":"+'Energy Balance'!G78*(1+Growth!$J19)","v":56.425147133531738},{"$f":"+'Energy Balance'!H78*(1+Growth!$J19)","v":0},{"$f":"+'Energy Balance'!I78*(1+Growth!$J19)","v":0},56.425147133531738,{"$f":"+'Energy Balance'!K78*(1+Growth!$J19)","v":32.503385009299613},{"$f":"+'Energy Balance'!L78*(1+Growth!$J19)","v":36.44681039645728},{"$f":"+'Energy Balance'!M78*(1+Growth!$J19)","v":687.11199927747327},{"$f":"+'Energy Balance'!N78*(1+Growth!$J19)","v":0},{"$f":"+'Energy Balance'!O78*(1+Growth!$J19)","v":0},{"$f":"SUM(J221:O221)","v":812.48734181676195}]
[null,"    Industry - chemical",null,{"$f":"+'Energy Balance'!D79*(1+Growth!$J20)","v":32.609094547649988},{"$f":"+'Energy Balance'!E79*(1+Growth!$J20)","v":0},{"$f":"+'Energy Balance'!F79*(1+Growth!$J20)","v":0},{"$f":"+'Energy Balance'!G79*(1+Growth!$J20)","v":13.276505207889819},{"$f":"+'Energy Balance'!H79*(1+Growth!$J20)","v":9.2357964050038976},{"$f":"+'Energy Balance'!I79*(1+Growth!$J20)","v":0},55.121396160543704,{"$f":"+'Energy Balance'!K79*(1+Growth!$J20)","v":753.31374668612045},{"$f":"+'Energy Balance'!L79*(1+Growth!$J20)","v":455.58512995571601},{"$f":"+'Energy Balance'!M79*(1+Growth!$J20)","v":7737.4786005593742},{"$f":"+'Energy Balance'!N79*(1+Growth!$J20)","v":0},{"$f":"+'Energy Balance'!O79*(1+Growth!$J20)","v":0},9001.4988733617538]
[null,"    Industry - non metallic mineral",null,{"$f":"+'Energy Balance'!D80*(1+Growth!$J21)","v":10.869698182549996},{"$f":"+'Energy Balance'!E80*(1+Growth!$J21)","v":0},{"$f":"+'Energy Balance'!F80*(1+Growth!$J21)","v":0},{"$f":"+'Energy Balance'!G80*(1+Growth!$J21)","v":79.659031247338902},{"$f":"+'Energy Balance'!H80*(1+Growth!$J21)","v":55.414778430023375},{"$f":"+'Energy Balance'!I80*(1+Growth!$J21)","v":0},145.94350785991227,{"$f":"+'Energy Balance'!K80*(1+Growth!$J21)","v":6322.8643662208124},{"$f":"+'Energy Balance'!L80*(1+Growth!$J21)","v":1970.9313622084208},{"$f":"+'Energy Balance'!M80*(1+Growth!$J21)","v":5628.3435071250424},{"$f":"+'Energy Balance'!N80*(1+Growth!$J21)","v":0},{"$f":"+'Energy Balance'!O80*(1+Growth!$J21)","v":9700.3821659423447},23768.464909356531]
[null,"    Industry - food processing and beverage",null,{"$f":"+'Energy Balance'!D81*(1+Growth!$J22)","v":72.464654550333307},{"$f":"+'Energy Balance'!E81*(1+Growth!$J22)","v":0},{"$f":"+'Energy Balance'!F81*(1+Growth!$J22)","v":0},{"$f":"+'Energy Balance'!G81*(1+Growth!$J22)","v":19.914757811834725},{"$f":"+'Energy Balance'!H81*(1+Growth!$J22)","v":113.9081556617147},{"$f":"+'Energy Balance'!I81*(1+Growth!$J22)","v":0},206.28756802388273,{"$f":"+'Energy Balance'!K81*(1+Growth!$J22)","v":435.92775188943006},{"$f":"+'Energy Balance'!L81*(1+Growth!$J22)","v":1103.2169146927647},{"$f":"+'Energy Balance'!M81*(1+Growth!$J22)","v":2933.6694925672991},{"$f":"+'Energy Balance'!N81*(1+Growth!$J22)","v":105.09672943240729},{"$f":"+'Energy Balance'!O81*(1+Growth!$J22)","v":16.622441900023603},4800.8208985058072]
[null,"    Industry - construction",null,{"$f":"+'Energy Balance'!D82*(1+Growth!$J23)","v":0},{"$f":"+'Energy Balance'!E82*(1+Growth!$J23)","v":0},{"$f":"+'Energy Balance'!F82*(1+Growth!$J23)","v":0},{"$f":"+'Energy Balance'!G82*(1+Growth!$J23)","v":487.91156638995074},{"$f":"+'Energy Balance'!H82*(1+Growth!$J23)","v":0},{"$f":"+'Energy Balance'!I82*(1+Growth!$J23)","v":0},487.91156638995074,{"$f":"+'Energy Balance'!K82*(1+Growth!$J23)","v":1.9119638240764478},{"$f":"+'Energy Balance'!L82*(1+Growth!$J23)","v":4.2054011995912255},{"$f":"+'Energy Balance'!M82*(1+Growth!$J23)","v":1075.4796510430017},{"$f":"+'Energy Balance'!N82*(1+Growth!$J23)","v":0},{"$f":"+'Energy Balance'!O82*(1+Growth!$J23)","v":0},1569.5085824566202]
[null,"    Industry - mining",null,{"$f":"+'Energy Balance'!D83*(1+Growth!$J24)","v":0},{"$f":"+'Energy Balance'!E83*(1+Growth!$J24)","v":0},{"$f":"+'Energy Balance'!F83*(1+Growth!$J24)","v":0},{"$f":"+'Energy Balance'!G83*(1+Growth!$J24)","v":1247.9914895416427},{"$f":"+'Energy Balance'!H83*(1+Growth!$J24)","v":0},{"$f":"+'Energy Balance'!I83*(1+Growth!$J24)","v":0},1247.9914895416427,{"$f":"+'Energy Balance'!K83*(1+Growth!$J24)","v":36.327312657452502},{"$f":"+'Energy Balance'!L83*(1+Growth!$J24)","v":131.76923758719172},{"$f":"+'Energy Balance'!M83*(1+Growth!$J24)","v":388.36765176552842},{"$f":"+'Energy Balance'!N83*(1+Growth!$J24)","v":0},{"$f":"+'Energy Balance'!O83*(1+Growth!$J24)","v":0},1804.4556915518156]
[null,"    Industry - machinery",null,{"$f":"+'Energy Balance'!D84*(1+Growth!$J25)","v":18.116163637583327},{"$f":"+'Energy Balance'!E84*(1+Growth!$J25)","v":0},{"$f":"+'Energy Balance'!F84*(1+Growth!$J25)","v":0},{"$f":"+'Energy Balance'!G84*(1+Growth!$J25)","v":9.9573789059173627},{"$f":"+'Energy Balance'!H84*(1+Growth!$J25)","v":0},{"$f":"+'Energy Balance'!I84*(1+Growth!$J25)","v":0},28.07354254350069,{"$f":"+'Energy Balance'!K84*(1+Growth!$J25)","v":5.7358914722293424},{"$f":"+'Energy Balance'!L84*(1+Growth!$J25)","v":23.830606797683608},{"$f":"+'Energy Balance'!M84*(1+Growth!$J25)","v":206.133599783242},{"$f":"+'Energy Balance'!N84*(1+Growth!$J25)","v":0},{"$f":"+'Energy Balance'!O84*(1+Growth!$J25)","v":0},263.77364059665564]
[null,"    Industry - non ferrous metals",null,{"$f":"+'Energy Balance'!D85*(1+Growth!$J26)","v":134.05961091811659},{"$f":"+'Energy Balance'!E85*(1+Growth!$J26)","v":0},{"$f":"+'Energy Balance'!F85*(1+Growth!$J26)","v":0},{"$f":"+'Energy Balance'!G85*(1+Growth!$J26)","v":43.148641925641904},{"$f":"+'Energy Balance'!H85*(1+Growth!$J26)","v":0},{"$f":"+'Energy Balance'!I85*(1+Growth!$J26)","v":0},177.20825284375849,{"$f":"+'Energy Balance'!K85*(1+Growth!$J26)","v":2076.3927129470221},{"$f":"+'Energy Balance'!L85*(1+Growth!$J26)","v":95.32242719073443},{"$f":"+'Energy Balance'!M85*(1+Growth!$J26)","v":6145.1712283207071},{"$f":"+'Energy Balance'!N85*(1+Growth!$J26)","v":10376.693408040541},{"$f":"+'Energy Balance'!O85*(1+Growth!$J26)","v":0},18870.788029342762]
[null,"    Industry - paper and pulp",null,{"$f":"+'Energy Balance'!D86*(1+Growth!$J27)","v":3.6232327275166649},{"$f":"+'Energy Balance'!E86*(1+Growth!$J27)","v":0},{"$f":"+'Energy Balance'!F86*(1+Growth!$J27)","v":0},{"$f":"+'Energy Balance'!G86*(1+Growth!$J27)","v":33.191263019724545},{"$f":"+'Energy Balance'!H86*(1+Growth!$J27)","v":0},{"$f":"+'Energy Balance'!I86*(1+Growth!$J27)","v":0},36.81449574724121,{"$f":"+'Energy Balance'!K86*(1+Growth!$J27)","v":82.214444435287234},{"$f":"+'Energy Balance'!L86*(1+Growth!$J27)","v":283.1636807724758},{"$f":"+'Energy Balance'!M86*(1+Growth!$J27)","v":663.21245147651769},{"$f":"+'Energy Balance'!N86*(1+Growth!$J27)","v":0},{"$f":"+'Energy Balance'!O86*(1+Growth!$J27)","v":0},1065.4050724315221]
[null,"    Industry - transport equipment",null,{"$f":"+'Energy Balance'!D87*(1+Growth!$J28)","v":83.334352732883303},{"$f":"+'Energy Balance'!E87*(1+Growth!$J28)","v":0},{"$f":"+'Energy Balance'!F87*(1+Growth!$J28)","v":0},{"$f":"+'Energy Balance'!G87*(1+Growth!$J28)","v":23.233884113807179},{"$f":"+'Energy Balance'!H87*(1+Growth!$J28)","v":0},{"$f":"+'Energy Balance'!I87*(1+Growth!$J28)","v":0},106.56823684669048,{"$f":"+'Energy Balance'!K87*(1+Growth!$J28)","v":0},{"$f":"+'Energy Balance'!L87*(1+Growth!$J28)","v":11.214403198909933},{"$f":"+'Energy Balance'!M87*(1+Growth!$J28)","v":531.76493857126195},{"$f":"+'Energy Balance'!N87*(1+Growth!$J28)","v":0},{"$f":"+'Energy Balance'!O87*(1+Growth!$J28)","v":0},649.54757861686232]
[null,"    Industry - textile and leather",null,{"$f":"+'Energy Balance'!D88*(1+Growth!$J29)","v":43.478792730199984},{"$f":"+'Energy Balance'!E88*(1+Growth!$J29)","v":0},{"$f":"+'Energy Balance'!F88*(1+Growth!$J29)","v":0},{"$f":"+'Energy Balance'!G88*(1+Growth!$J29)","v":19.914757811834725},{"$f":"+'Energy Balance'!H88*(1+Growth!$J29)","v":0},{"$f":"+'Energy Balance'!I88*(1+Growth!$J29)","v":0},63.39355054203471,{"$f":"+'Energy Balance'!K88*(1+Growth!$J29)","v":678.74715754713873},{"$f":"+'Energy Balance'!L88*(1+Growth!$J29)","v":1522.3552342520236},{"$f":"+'Energy Balance'!M88*(1+Growth!$J29)","v":3578.9572831931},{"$f":"+'Energy Balance'!N88*(1+Growth!$J29)","v":0},{"$f":"+'Energy Balance'!O88*(1+Growth!$J29)","v":0},5843.4532255342965]
[null,"    Industry - miscellaneous",null,{"$f":"+'Energy Balance'!D89*(1+Growth!$J30)","v":0},{"$f":"+'Energy Balance'!E89*(1+Growth!$J30)","v":0},{"$f":"+'Energy Balance'!F89*(1+Growth!$J30)","v":0},{"$f":"+'Energy Balance'!G89*(1+Growth!$J30)","v":0},{"$f":"+'Energy Balance'!H89*(1+Growth!$J30)","v":0},{"$f":"+'Energy Balance'!I89*(1+Growth!$J30)","v":0},0,{"$f":"+'Energy Balance'!K89*(1+Growth!$J30)","v":0},{"$f":"+'Energy Balance'!L89*(1+Growth!$J30)","v":1.4018003998637416},{"$f":"+'Energy Balance'!M89*(1+Growth!$J30)","v":1855.2023980491781},{"$f":"+'Energy Balance'!N89*(1+Growth!$J30)","v":0},{"$f":"+'Energy Balance'!O89*(1+Growth!$J30)","v":0},1856.6041984490419]
[null,"    Transport - road",null,{"$f":"+'Energy Balance'!D90*(1+Growth!$J34)","v":11119.701240748644},{"$f":"+'Energy Balance'!E90*(1+Growth!$J34)","v":6959.5483196382684},{"$f":"+'Energy Balance'!F90*(1+Growth!$J34)","v":0},{"$f":"+'Energy Balance'!G90*(1+Growth!$J34)","v":54526.606888803479},{"$f":"+'Energy Balance'!H90*(1+Growth!$J34)","v":0},{"$f":"+'Energy Balance'!I90*(1+Growth!$J34)","v":0},72605.856449190382,{"$f":"+'Energy Balance'!K90*(1+Growth!$J34)","v":0},{"$f":"+'Energy Balance'!L90*(1+Growth!$J34)","v":0},{"$f":"+'Energy Balance'!M90*(1+Growth!$J34)","v":256.92013886027263},{"$f":"+'Energy Balance'!N90*(1+Growth!$J34)","v":0},{"$f":"+'Energy Balance'!O90*(1+Growth!$J34)","v":0},72862.776588050649]
[null,"    Transport - rail",null,{"$f":"+'Energy Balance'!D91*(1+Growth!$J35)","v":0},{"$f":"+'Energy Balance'!E91*(1+Growth!$J35)","v":0},{"$f":"+'Energy Balance'!F91*(1+Growth!$J35)","v":0},{"$f":"+'Energy Balance'!G91*(1+Growth!$J35)","v":448.08205076628138},{"$f":"+'Energy Balance'!H91*(1+Growth!$J35)","v":0},{"$f":"+'Energy Balance'!I91*(1+Growth!$J35)","v":0},448.08205076628138,{"$f":"+'Energy Balance'!K91*(1+Growth!$J35)","v":0},{"$f":"+'Energy Balance'!L91*(1+Growth!$J35)","v":0},{"$f":"+'Energy Balance'!M91*(1+Growth!$J35)","v":0},{"$f":"+'Energy Balance'!N91*(1+Growth!$J35)","v":0},{"$f":"+'Energy Balance'!O91*(1+Growth!$J35)","v":0},448.08205076628138]
[null,"    Transport - domestic air",null,{"$f":"+'Energy Balance'!D92*(1+Growth!$J36)","v":0},{"$f":"+'Energy Balance'!E92*(1+Growth!$J36)","v":0},{"$f":"+'Energy Balance'!F92*(1+Growth!$J36)","v":4505.2340489437202},{"$f":"+'Energy Balance'!G92*(1+Growth!$J36)","v":0},{"$f":"+'Energy Balance'!H92*(1+Growth!$J36)","v":0},{"$f":"+'Energy Balance'!I92*(1+Growth!$J36)","v":0},4505.2340489437202,{"$f":"+'Energy Balance'!K92*(1+Growth!$J36)","v":0},{"$f":"+'Energy Balance'!L92*(1+Growth!$J36)","v":0},{"$f":"+'Energy Balance'!M92*(1+Growth!$J36)","v":0},{"$f":"+'Energy Balance'!N92*(1+Growth!$J36)","v":0},{"$f":"+'Energy Balance'!O92*(1+Growth!$J36)","v":0},4505.2340489437202]
[null,"    Transport - navigation",null,{"$f":"+'Energy Balance'!D93*(1+Growth!$J37)","v":0},{"$f":"+'Energy Balance'!E93*(1+Growth!$J37)","v":0},{"$f":"+'Energy Balance'!F93*(1+Growth!$J37)","v":0},{"$f":"+'Energy Balance'!G93*(1+Growth!$J37)","v":0},{"$f":"+'Energy Balance'!H93*(1+Growth!$J37)","v":563.3835807052377},{"$f":"+'Energy Balance'!I93*(1+Growth!$J37)","v":0},563.3835807052377,{"$f":"+'Energy Balance'!K93*(1+Growth!$J37)","v":0},{"$f":"+'Energy Balance'!L93*(1+Growth!$J37)","v":0},{"$f":"+'Energy Balance'!M93*(1+Growth!$J37)","v":0},{"$f":"+'Energy Balance'!N93*(1+Growth!$J37)","v":0},{"$f":"+'Energy Balance'!O93*(1+Growth!$J37)","v":0},563.3835807052377]
[null,"    Households",null,{"$f":"+'Energy Balance'!D94*(1+Growth!$J40)","v":887.6920182415829},{"$f":"+'Energy Balance'!E94*(1+Growth!$J40)","v":0},{"$f":"+'Energy Balance'!F94*(1+Growth!$J40)","v":0},{"$f":"+'Energy Balance'!G94*(1+Growth!$J40)","v":0},{"$f":"+'Energy Balance'!H94*(1+Growth!$J40)","v":0},{"$f":"+'Energy Balance'!I94*(1+Growth!$J40)","v":198.81819332493669},1086.5102115665195,{"$f":"+'Energy Balance'!K94*(1+Growth!$J40)","v":2898.5371572998943},{"$f":"+'Energy Balance'!L94*(1+Growth!$J40)","v":3260.587730083063},{"$f":"+'Energy Balance'!M94*(1+Growth!$J40)","v":32861.878226313944},{"$f":"+'Energy Balance'!N94*(1+Growth!$J40)","v":0},{"$f":"+'Energy Balance'!O94*(1+Growth!$J40)","v":0},40107.513325263419]
[null,"    Services",null,{"$f":"+'Energy Balance'!D95*(1+Growth!$J44)","v":2068.8658874120156},{"$f":"+'Energy Balance'!E95*(1+Growth!$J44)","v":0},{"$f":"+'Energy Balance'!F95*(1+Growth!$J44)","v":0},{"$f":"+'Energy Balance'!G95*(1+Growth!$J44)","v":0},{"$f":"+'Energy Balance'!H95*(1+Growth!$J44)","v":0},{"$f":"+'Energy Balance'!I95*(1+Growth!$J44)","v":0},2068.8658874120156,{"$f":"+'Energy Balance'!K95*(1+Growth!$J44)","v":9986.1870531512868},{"$f":"+'Energy Balance'!L95*(1+Growth!$J44)","v":1135.4583238896309},{"$f":"+'Energy Balance'!M95*(1+Growth!$J44)","v":9443.3088248525801},{"$f":"+'Energy Balance'!N95*(1+Growth!$J44)","v":102.95189821950102},{"$f":"+'Energy Balance'!O95*(1+Growth!$J44)","v":0},22736.771987525011]
[null,"    Agriculture & Fishery",null,{"$f":"+'Energy Balance'!D96*(1+Growth!$J47)","v":0},{"$f":"+'Energy Balance'!E96*(1+Growth!$J47)","v":0},{"$f":"+'Energy Balance'!F96*(1+Growth!$J47)","v":0},{"$f":"+'Energy Balance'!G96*(1+Growth!$J47)","v":9018.0661624591594},{"$f":"+'Energy Balance'!H96*(1+Growth!$J47)","v":0},{"$f":"+'Energy Balance'!I96*(1+Growth!$J47)","v":0},9018.0661624591594,{"$f":"+'Energy Balance'!K96*(1+Growth!$J47)","v":0},{"$f":"+'Energy Balance'!L96*(1+Growth!$J47)","v":0},{"$f":"+'Energy Balance'!M96*(1+Growth!$J47)","v":397.32998219088677},{"$f":"+'Energy Balance'!N96*(1+Growth!$J47)","v":0},{"$f":"+'Energy Balance'!O96*(1+Growth!$J47)","v":0},9415.3961446500471]
[null,"    Non energy uses",null,{"$f":"+'Energy Balance'!D97*(1+Growth!$J49)","v":0},{"$f":"+'Energy Balance'!E97*(1+Growth!$J49)","v":0},{"$f":"+'Energy Balance'!F97*(1+Growth!$J49)","v":0},{"$f":"+'Energy Balance'!G97*(1+Growth!$J49)","v":0},{"$f":"+'Energy Balance'!H97*(1+Growth!$J49)","v":0},{"$f":"+'Energy Balance'!I97*(1+Growth!$J49)","v":0},0,{"$f":"+'Energy Balance'!K97*(1+Growth!$J49)","v":0},{"$f":"+'Energy Balance'!L97*(1+Growth!$J49)","v":0},{"$f":"+'Energy Balance'!M97*(1+Growth!$J49)","v":0},{"$f":"+'Energy Balance'!N97*(1+Growth!$J49)","v":0},{"$f":"+'Energy Balance'!O97*(1+Growth!$J49)","v":0},0]
[]
[]
[null,"Electricity balance in GWh - 2035"]
[null,"Electricity consumption",null,"Gwh",null,"Electricity production","Gwh","Share of production","Efficiency"]
[null,"Total consumption",null,{"$f":"SUM(D246:D265)","v":696115.16851474333},null,"Total",{"$f":"IF(H246=1,0,D245/(1-H246))","v":839579.95959324075}]
[null,"    Industry - steel",null,{"$f":"+'Energy Balance'!D103*(1+Growth!J$31)","v":4916.5386789022978},null,"Losses",{"$f":"G245*H246","v":143464.79107849739},{"$f":"+'BAU projected Energy Balances'!H74","v":0.17087686460263193}]
[null,"    Industry - chemical",null,{"$f":"+'Energy Balance'!D104*(1+Growth!J$31)","v":48604.138081385725},null,"Fossil",{"$f":"SUM(G248:G253)","v":569616.12408425193},{"$f":"SUM(H248:H253)","v":0.67845369291594249}]
[null,"    Industry - non metallic mineral",null,{"$f":"+'Energy Balance'!D105*(1+Growth!J$31)","v":59469.913061242856},null,"Lignite",{"$f":"G$245*H248","v":103959.29633177952},{"$f":"+'BAU projected Energy Balances'!H76","v":0.12382298451018967},{"$f":"+'BAU projected Energy Balances'!I76","v":0.12948446223070259}]
[null,"    Industry - food processing and beverage",null,{"$f":"+'Energy Balance'!D106*(1+Growth!J$31)","v":22770.661852711226},null,"Coal",{"$f":"G$245*H249","v":140315.38404478438},{"$f":"+'BAU projected Energy Balances'!H77","v":0.1671256947495082},{"$f":"+'BAU projected Energy Balances'!I77","v":0.39264765009118185}]
[null,"    Industry - construction",null,{"$f":"+'Energy Balance'!D107*(1+Growth!J$31)","v":9191.6502633620257},null,"Oil",7132.6692902013774,{"$f":"+'BAU projected Energy Balances'!H78","v":8.4955211337547996E-3},{"$f":"+'BAU projected Energy Balances'!I78","v":0.41194360678072844}]
[null,"    Industry - mining",null,{"$f":"+'Energy Balance'!D108*(1+Growth!J$31)","v":7071.7337162293315},null,"Natural Gas",318208.77441748668,{"$f":"+'BAU projected Energy Balances'!H79","v":0.37900949252248983},{"$f":"+'BAU projected Energy Balances'!I79","v":0.46711260891910655}]
[null,"    Industry - machinery",null,{"$f":"+'Energy Balance'!D109*(1+Growth!J$31)","v":6908.1698071464762},null,"Nuclear",0,{"$f":"+'BAU projected Energy Balances'!H80","v":0}]
[null,"    Industry - non ferrous metals",null,{"$f":"+'Energy Balance'!D110*(1+Growth!J$31)","v":81021.863434513201},null,"Net import",0,{"$f":"+'BAU projected Energy Balances'!H81","v":0}]
[null,"    Industry - paper and pulp",null,{"$f":"+'Energy Balance'!D111*(1+Growth!J$31)","v":12886.270327351227},null,"Renewables",{"$f":"SUM(G255:G259)","v":269963.83550898882},{"$f":"SUM(H255:H259)","v":0.32154630708405757}]
[null,"    Industry - transport equipment",null,{"$f":"+'Energy Balance'!D112*(1+Growth!J$31)","v":8518.1518141973265},null,"Hydro",{"$f":"G$245*H255","v":215346.31841720396},{"$f":"+'BAU projected Energy Balances'!H83","v":0.256492923582329}]
[null,"    Industry - textile and leather",null,{"$f":"+'Energy Balance'!D113*(1+Growth!J$31)","v":55711.150287809396},null,"Wind",{"$f":"G$245*H256","v":37372.749657696339},{"$f":"+'BAU projected Energy Balances'!H84","v":4.4513627595163974E-2}]
[null,"    Industry - miscellaneous",null,{"$f":"+'Energy Balance'!D114*(1+Growth!J$31)","v":14974.115519761792},null,"Solar",622.18428160929284,{"$f":"+'BAU projected Energy Balances'!H85","v":7.4106614206314344E-4}]
[null,"    Transport - road",null,{"$f":"+'Energy Balance'!D115*(1+Growth!J$38)","v":0},null,"Biomass",5638.1441601501892,{"$f":"+'BAU projected Energy Balances'!H86","v":6.7154344213763203E-3}]
[null,"    Transport - rail",null,{"$f":"+'Energy Balance'!D116*(1+Growth!J$38)","v":2575.3297841869175},null,"Geothermal",10984.438992329009,{"$f":"+'BAU projected Energy Balances'!H87","v":1.3083255343125084E-2}]
[null,"    Transport - domestic air",null,{"$f":"+'Energy Balance'!D117*(1+Growth!J$38)","v":0}]
[null,"    Transport - navigation",null,{"$f":"+'Energy Balance'!D118*(1+Growth!J$38)","v":0}]
[null,"    Households",null,{"$f":"+'Energy Balance'!D119*(1+Growth!J$42)","v":153624.99625446767}]
[null,"    Services",null,{"$f":"+'Energy Balance'!D120*(1+Growth!J$45)","v":192216.4573916049}]
[null,"    Agriculture & Fishery",null,{"$f":"+'Energy Balance'!D121*(1+Growth!J$48)","v":15654.028239870915}]
[null,"    Non energy - chemical feedstocs",null,{"$f":"+'Energy Balance'!D122*(1+Growth!J$49)","v":0}]
[]
[]
[]
[]
[]
[]
[null,{"$f":"\"Fossil fuel balance - 2050 - \"&Assumptions!C9","v":"Fossil fuel balance - 2050 - Country X"}]
[null,"TJ units",null,"LPG","Gasoline","Jet Fuel","Diesel","Fueloil","Kerosene and other","Total oil products","Coal","Lignite","Gas","Coke","Petrocoke","Total energy (fossil)"]
[null,"Unit",null,"TJ","TJ","TJ","TJ","TJ","TJ","TJ","TJ","TJ","TJ","TJ","TJ","TJ"]
[null,"Total",null,{"$f":"+D276+D277","v":815638.6668308134},392162.30484571599,253864.60260900916,3765077.4956296217,81186.485397060402,11203.169711395991,5319132.7250236161,3044967.9180918885,4455498.2202120367,7492427.826267655,596437.67702589021,547541.70072433224,{"$f":"SUM(J275:O275)","v":21456006.067345422}]
[null,"    Fossil power plants",null,{"$f":"D305/E299","v":0},0,0,44512.86294569818,39378.914925497251,0,{"$f":"SUM(D276:I276)","v":83891.777871195431},{"$f":"K305/L299","v":1731439.6706526109},{"$f":"L305/M299","v":3890010.2976772357},{"$f":"M305/N299","v":3300620.8409640943},null,null,9005962.5871651359]
[null,"FINAL CONSUMPTION",null,{"$f":"SUM(D278:D297)","v":815638.6668308134},392162.30484571599,253864.60260900916,3720564.6326839235,41807.570471563158,11203.169711395991,5235240.9471524209,1313528.2474392774,565487.92253480072,4191806.9853035607,596437.67702589021,547541.70072433224,12450043.480180282]
[null,"    Industry - steel",null,{"$f":"+'Energy Balance'!D21*(1+Growth!$K19)","v":0},{"$f":"+'Energy Balance'!E21*(1+Growth!$K19)","v":0},{"$f":"+'Energy Balance'!F21*(1+Growth!$K19)","v":0},{"$f":"+'Energy Balance'!G21*(1+Growth!$K19)","v":3179.4902104070125},{"$f":"+'Energy Balance'!H21*(1+Growth!$K19)","v":0},{"$f":"+'Energy Balance'!I21*(1+Growth!$K19)","v":0},{"$f":"SUM(D278:I278)","v":3179.4902104070125},{"$f":"+'Energy Balance'!K21*(1+Growth!$K19)","v":1831.5272479058167},{"$f":"+'Energy Balance'!L21*(1+Growth!$K19)","v":2053.7345978355665},{"$f":"+'Energy Balance'!M21*(1+Growth!$K19)","v":38717.94733624428},{"$f":"+'Energy Balance'!N21*(1+Growth!$K19)","v":0},{"$f":"+'Energy Balance'!O21*(1+Growth!$K19)","v":0},45782.699392392678]
[null,"    Industry - chemical",null,{"$f":"+'Energy Balance'!D22*(1+Growth!$K20)","v":1837.4838551883156},{"$f":"+'Energy Balance'!E22*(1+Growth!$K20)","v":0},{"$f":"+'Energy Balance'!F22*(1+Growth!$K20)","v":0},{"$f":"+'Energy Balance'!G22*(1+Growth!$K20)","v":748.11534362517932},{"$f":"+'Energy Balance'!H22*(1+Growth!$K20)","v":520.42618844269487},{"$f":"+'Energy Balance'!I22*(1+Growth!$K20)","v":0},3106.0253872561898,{"$f":"+'Energy Balance'!K22*(1+Growth!$K20)","v":42448.337392640693},{"$f":"+'Energy Balance'!L22*(1+Growth!$K20)","v":25671.682472944583},{"$f":"+'Energy Balance'!M22*(1+Growth!$K20)","v":435997.75478640303},{"$f":"+'Energy Balance'!N22*(1+Growth!$K20)","v":0},{"$f":"+'Energy Balance'!O22*(1+Growth!$K20)","v":0},507223.80003924447]
[null,"    Industry - non metallic mineral",null,{"$f":"+'Energy Balance'!D23*(1+Growth!$K21)","v":612.49461839610524},{"$f":"+'Energy Balance'!E23*(1+Growth!$K21)","v":0},{"$f":"+'Energy Balance'!F23*(1+Growth!$K21)","v":0},{"$f":"+'Energy Balance'!G23*(1+Growth!$K21)","v":4488.6920617510759},{"$f":"+'Energy Balance'!H23*(1+Growth!$K21)","v":3122.5571306561692},{"$f":"+'Energy Balance'!I23*(1+Growth!$K21)","v":0},8223.7438108033512,{"$f":"+'Energy Balance'!K23*(1+Growth!$K21)","v":356285.91816614912},{"$f":"+'Energy Balance'!L23*(1+Growth!$K21)","v":111059.64786756948},{"$f":"+'Energy Balance'!M23*(1+Growth!$K21)","v":317150.49035427929},{"$f":"+'Energy Balance'!N23*(1+Growth!$K21)","v":0},{"$f":"+'Energy Balance'!O23*(1+Growth!$K21)","v":546605.04581106966},1339324.846009871]
[null,"    Industry - food processing and beverage",null,{"$f":"+'Energy Balance'!D24*(1+Growth!$K22)","v":4083.2974559740346},{"$f":"+'Energy Balance'!E24*(1+Growth!$K22)","v":0},{"$f":"+'Energy Balance'!F24*(1+Growth!$K22)","v":0},{"$f":"+'Energy Balance'!G24*(1+Growth!$K22)","v":1122.173015437769},{"$f":"+'Energy Balance'!H24*(1+Growth!$K22)","v":6418.5896574599028},{"$f":"+'Energy Balance'!I24*(1+Growth!$K22)","v":0},11624.060128871706,{"$f":"+'Energy Balance'!K24*(1+Growth!$K22)","v":24564.012501325073},{"$f":"+'Energy Balance'!L24*(1+Growth!$K22)","v":62164.966480638104},{"$f":"+'Energy Balance'!M24*(1+Growth!$K22)","v":165308.80123561691},{"$f":"+'Energy Balance'!N24*(1+Growth!$K22)","v":5922.076225788981},{"$f":"+'Energy Balance'!O24*(1+Growth!$K22)","v":936.65491326254289},270520.57148550329]
[null,"    Industry - construction",null,{"$f":"+'Energy Balance'!D25*(1+Growth!$K23)","v":0},{"$f":"+'Energy Balance'!E25*(1+Growth!$K23)","v":0},{"$f":"+'Energy Balance'!F25*(1+Growth!$K23)","v":0},{"$f":"+'Energy Balance'!G25*(1+Growth!$K23)","v":27493.23887822534},{"$f":"+'Energy Balance'!H25*(1+Growth!$K23)","v":0},{"$f":"+'Energy Balance'!I25*(1+Growth!$K23)","v":0},27493.23887822534,{"$f":"+'Energy Balance'!K25*(1+Growth!$K23)","v":107.73689693563628},{"$f":"+'Energy Balance'!L25*(1+Growth!$K23)","v":236.96937667333461},{"$f":"+'Energy Balance'!M25*(1+Growth!$K23)","v":60602.004526295401},{"$f":"+'Energy Balance'!N25*(1+Growth!$K23)","v":0},{"$f":"+'Energy Balance'!O25*(1+Growth!$K23)","v":0},88439.94967812972]
[null,"    Industry - mining",null,{"$f":"+'Energy Balance'!D26*(1+Growth!$K24)","v":0},{"$f":"+'Energy Balance'!E26*(1+Growth!$K24)","v":0},{"$f":"+'Energy Balance'!F26*(1+Growth!$K24)","v":0},{"$f":"+'Energy Balance'!G26*(1+Growth!$K24)","v":70322.842300766861},{"$f":"+'Energy Balance'!H26*(1+Growth!$K24)","v":0},{"$f":"+'Energy Balance'!I26*(1+Growth!$K24)","v":0},70322.842300766861,{"$f":"+'Energy Balance'!K26*(1+Growth!$K24)","v":2047.0010417770891},{"$f":"+'Energy Balance'!L26*(1+Growth!$K24)","v":7425.0404690978175},{"$f":"+'Energy Balance'!M26*(1+Growth!$K24)","v":21884.057190051117},{"$f":"+'Energy Balance'!N26*(1+Growth!$K24)","v":0},{"$f":"+'Energy Balance'!O26*(1+Growth!$K24)","v":0},101678.94100169287]
[null,"    Industry - machinery",null,{"$f":"+'Energy Balance'!D27*(1+Growth!$K25)","v":1020.8243639935087},{"$f":"+'Energy Balance'!E27*(1+Growth!$K25)","v":0},{"$f":"+'Energy Balance'!F27*(1+Growth!$K25)","v":0},{"$f":"+'Energy Balance'!G27*(1+Growth!$K25)","v":561.08650771888449},{"$f":"+'Energy Balance'!H27*(1+Growth!$K25)","v":0},{"$f":"+'Energy Balance'!I27*(1+Growth!$K25)","v":0},1581.9108717123931,{"$f":"+'Energy Balance'!K27*(1+Growth!$K25)","v":323.21069080690876},{"$f":"+'Energy Balance'!L27*(1+Growth!$K25)","v":1342.8264678155626},{"$f":"+'Energy Balance'!M27*(1+Growth!$K25)","v":11615.384200873284},{"$f":"+'Energy Balance'!N27*(1+Growth!$K25)","v":0},{"$f":"+'Energy Balance'!O27*(1+Growth!$K25)","v":0},14863.332231208149]
[null,"    Industry - non ferrous metals",null,{"$f":"+'Energy Balance'!D28*(1+Growth!$K26)","v":7554.1002935519627},{"$f":"+'Energy Balance'!E28*(1+Growth!$K26)","v":0},{"$f":"+'Energy Balance'!F28*(1+Growth!$K26)","v":0},{"$f":"+'Energy Balance'!G28*(1+Growth!$K26)","v":2431.3748667818327},{"$f":"+'Energy Balance'!H28*(1+Growth!$K26)","v":0},{"$f":"+'Energy Balance'!I28*(1+Growth!$K26)","v":0},9985.4751603337954,{"$f":"+'Energy Balance'!K28*(1+Growth!$K26)","v":117002.27007210099},{"$f":"+'Energy Balance'!L28*(1+Growth!$K26)","v":5371.3058712622505},{"$f":"+'Energy Balance'!M28*(1+Growth!$K26)","v":346273.12030719343},{"$f":"+'Energy Balance'!N28*(1+Growth!$K26)","v":584714.38327279768},{"$f":"+'Energy Balance'!O28*(1+Growth!$K26)","v":0},1063346.5546836881]
[null,"    Industry - paper and pulp",null,{"$f":"+'Energy Balance'!D29*(1+Growth!$K27)","v":204.16487279870174},{"$f":"+'Energy Balance'!E29*(1+Growth!$K27)","v":0},{"$f":"+'Energy Balance'!F29*(1+Growth!$K27)","v":0},{"$f":"+'Energy Balance'!G29*(1+Growth!$K27)","v":1870.2883590629485},{"$f":"+'Energy Balance'!H29*(1+Growth!$K27)","v":0},{"$f":"+'Energy Balance'!I29*(1+Growth!$K27)","v":0},2074.4532318616502,{"$f":"+'Energy Balance'!K29*(1+Growth!$K27)","v":4632.6865682323596},{"$f":"+'Energy Balance'!L29*(1+Growth!$K27)","v":15955.938029337864},{"$f":"+'Energy Balance'!M29*(1+Growth!$K27)","v":37371.236124548828},{"$f":"+'Energy Balance'!N29*(1+Growth!$K27)","v":0},{"$f":"+'Energy Balance'!O29*(1+Growth!$K27)","v":0},60034.313953980702]
[null,"    Industry - transport equipment",null,{"$f":"+'Energy Balance'!D30*(1+Growth!$K28)","v":4695.7920743701397},{"$f":"+'Energy Balance'!E30*(1+Growth!$K28)","v":0},{"$f":"+'Energy Balance'!F30*(1+Growth!$K28)","v":0},{"$f":"+'Energy Balance'!G30*(1+Growth!$K28)","v":1309.2018513440637},{"$f":"+'Energy Balance'!H30*(1+Growth!$K28)","v":0},{"$f":"+'Energy Balance'!I30*(1+Growth!$K28)","v":0},6004.9939257142032,{"$f":"+'Energy Balance'!K30*(1+Growth!$K28)","v":0},{"$f":"+'Energy Balance'!L30*(1+Growth!$K28)","v":631.91833779555884},{"$f":"+'Energy Balance'!M30*(1+Growth!$K28)","v":29964.324460223837},{"$f":"+'Energy Balance'!N30*(1+Growth!$K28)","v":0},{"$f":"+'Energy Balance'!O30*(1+Growth!$K28)","v":0},36601.2367237336]
[null,"    Industry - textile and leather",null,{"$f":"+'Energy Balance'!D31*(1+Growth!$K29)","v":2449.978473584421},{"$f":"+'Energy Balance'!E31*(1+Growth!$K29)","v":0},{"$f":"+'Energy Balance'!F31*(1+Growth!$K29)","v":0},{"$f":"+'Energy Balance'!G31*(1+Growth!$K29)","v":1122.173015437769},{"$f":"+'Energy Balance'!H31*(1+Growth!$K29)","v":0},{"$f":"+'Energy Balance'!I31*(1+Growth!$K29)","v":0},3572.1514890221897,{"$f":"+'Energy Balance'!K31*(1+Growth!$K29)","v":38246.598412150874},{"$f":"+'Energy Balance'!L31*(1+Growth!$K29)","v":85782.914355747125},{"$f":"+'Energy Balance'!M31*(1+Growth!$K29)","v":201670.00395139414},{"$f":"+'Energy Balance'!N31*(1+Growth!$K29)","v":0},{"$f":"+'Energy Balance'!O31*(1+Growth!$K29)","v":0},329271.66820831434]
[null,"    Industry - miscellaneous",null,{"$f":"+'Energy Balance'!D32*(1+Growth!$K30)","v":0},{"$f":"+'Energy Balance'!E32*(1+Growth!$K30)","v":0},{"$f":"+'Energy Balance'!F32*(1+Growth!$K30)","v":0},{"$f":"+'Energy Balance'!G32*(1+Growth!$K30)","v":0},{"$f":"+'Energy Balance'!H32*(1+Growth!$K30)","v":0},{"$f":"+'Energy Balance'!I32*(1+Growth!$K30)","v":0},0,{"$f":"+'Energy Balance'!K32*(1+Growth!$K30)","v":0},{"$f":"+'Energy Balance'!L32*(1+Growth!$K30)","v":78.989792224444855},{"$f":"+'Energy Balance'!M32*(1+Growth!$K30)","v":104538.45780785957},{"$f":"+'Energy Balance'!N32*(1+Growth!$K30)","v":0},{"$f":"+'Energy Balance'!O32*(1+Growth!$K30)","v":0},104617.44760008401]
[null,"    Transport - road",null,{"$f":"+'Energy Balance'!D33*(1+Growth!$K34)","v":626581.99461921561},{"$f":"+'Energy Balance'!E33*(1+Growth!$K34)","v":392162.30484571599},{"$f":"+'Energy Balance'!F33*(1+Growth!$K34)","v":0},{"$f":"+'Energy Balance'!G33*(1+Growth!$K34)","v":3072509.7162686116},{"$f":"+'Energy Balance'!H33*(1+Growth!$K34)","v":0},{"$f":"+'Energy Balance'!I33*(1+Growth!$K34)","v":0},4091254.0157335433,{"$f":"+'Energy Balance'!K33*(1+Growth!$K34)","v":0},{"$f":"+'Energy Balance'!L33*(1+Growth!$K34)","v":0},{"$f":"+'Energy Balance'!M33*(1+Growth!$K34)","v":14477.145525726124},{"$f":"+'Energy Balance'!N33*(1+Growth!$K34)","v":0},{"$f":"+'Energy Balance'!O33*(1+Growth!$K34)","v":0},4105731.1612592693]
[null,"    Transport - rail",null,{"$f":"+'Energy Balance'!D34*(1+Growth!$K35)","v":0},{"$f":"+'Energy Balance'!E34*(1+Growth!$K35)","v":0},{"$f":"+'Energy Balance'!F34*(1+Growth!$K35)","v":0},{"$f":"+'Energy Balance'!G34*(1+Growth!$K35)","v":25248.892847349805},{"$f":"+'Energy Balance'!H34*(1+Growth!$K35)","v":0},{"$f":"+'Energy Balance'!I34*(1+Growth!$K35)","v":0},25248.892847349805,{"$f":"+'Energy Balance'!K34*(1+Growth!$K35)","v":0},{"$f":"+'Energy Balance'!L34*(1+Growth!$K35)","v":0},{"$f":"+'Energy Balance'!M34*(1+Growth!$K35)","v":0},{"$f":"+'Energy Balance'!N34*(1+Growth!$K35)","v":0},{"$f":"+'Energy Balance'!O34*(1+Growth!$K35)","v":0},25248.892847349805]
[null,"    Transport - domestic air",null,{"$f":"+'Energy Balance'!D35*(1+Growth!$K36)","v":0},{"$f":"+'Energy Balance'!E35*(1+Growth!$K36)","v":0},{"$f":"+'Energy Balance'!F35*(1+Growth!$K36)","v":253864.60260900916},{"$f":"+'Energy Balance'!G35*(1+Growth!$K36)","v":0},{"$f":"+'Energy Balance'!H35*(1+Growth!$K36)","v":0},{"$f":"+'Energy Balance'!I35*(1+Growth!$K36)","v":0},253864.60260900916,{"$f":"+'Energy Balance'!K35*(1+Growth!$K36)","v":0},{"$f":"+'Energy Balance'!L35*(1+Growth!$K36)","v":0},{"$f":"+'Energy Balance'!M35*(1+Growth!$K36)","v":0},{"$f":"+'Energy Balance'!N35*(1+Growth!$K36)","v":0},{"$f":"+'Energy Balance'!O35*(1+Growth!$K36)","v":0},253864.60260900916]
[null,"    Transport - navigation",null,{"$f":"+'Energy Balance'!D36*(1+Growth!$K37)","v":0},{"$f":"+'Energy Balance'!E36*(1+Growth!$K37)","v":0},{"$f":"+'Energy Balance'!F36*(1+Growth!$K37)","v":0},{"$f":"+'Energy Balance'!G36*(1+Growth!$K37)","v":0},{"$f":"+'Energy Balance'!H36*(1+Growth!$K37)","v":31745.997495004387},{"$f":"+'Energy Balance'!I36*(1+Growth!$K37)","v":0},31745.997495004387,{"$f":"+'Energy Balance'!K36*(1+Growth!$K37)","v":0},{"$f":"+'Energy Balance'!L36*(1+Growth!$K37)","v":0},{"$f":"+'Energy Balance'!M36*(1+Growth!$K37)","v":0},{"$f":"+'Energy Balance'!N36*(1+Growth!$K37)","v":0},{"$f":"+'Energy Balance'!O36*(1+Growth!$K37)","v":0},31745.997495004387]
[null,"    Households",null,{"$f":"+'Energy Balance'!D37*(1+Growth!$K40)","v":50020.393835681927},{"$f":"+'Energy Balance'!E37*(1+Growth!$K40)","v":0},{"$f":"+'Energy Balance'!F37*(1+Growth!$K40)","v":0},{"$f":"+'Energy Balance'!G37*(1+Growth!$K40)","v":0},{"$f":"+'Energy Balance'!H37*(1+Growth!$K40)","v":0},{"$f":"+'Energy Balance'!I37*(1+Growth!$K41)","v":11203.169711395991},61223.563547077916,{"$f":"+'Energy Balance'!K37*(1+Growth!$K40)","v":163329.13575442458},{"$f":"+'Energy Balance'!L37*(1+Growth!$K40)","v":183730.25671405875},{"$f":"+'Energy Balance'!M37*(1+Growth!$K40)","v":1851727.9160812483},{"$f":"+'Energy Balance'!N37*(1+Growth!$K40)","v":0},{"$f":"+'Energy Balance'!O37*(1+Growth!$K40)","v":0},2260010.8720968096]
[null,"    Services",null,{"$f":"+'Energy Balance'!D38*(1+Growth!$K44)","v":116578.14236805867},{"$f":"+'Energy Balance'!E38*(1+Growth!$K44)","v":0},{"$f":"+'Energy Balance'!F38*(1+Growth!$K44)","v":0},{"$f":"+'Energy Balance'!G38*(1+Growth!$K44)","v":0},{"$f":"+'Energy Balance'!H38*(1+Growth!$K44)","v":0},{"$f":"+'Energy Balance'!I38*(1+Growth!$K44)","v":0},116578.14236805867,{"$f":"+'Energy Balance'!K38*(1+Growth!$K44)","v":562709.81269482826},{"$f":"+'Energy Balance'!L38*(1+Growth!$K44)","v":63981.731701800345},{"$f":"+'Energy Balance'!M38*(1+Growth!$K44)","v":532119.26752116601},{"$f":"+'Energy Balance'!N38*(1+Growth!$K44)","v":5801.2175273034909},{"$f":"+'Energy Balance'!O38*(1+Growth!$K44)","v":0},1281190.1718131567]
[null,"    Agriculture & Fishery",null,{"$f":"+'Energy Balance'!D39*(1+Growth!$K47)","v":0},{"$f":"+'Energy Balance'!E39*(1+Growth!$K47)","v":0},{"$f":"+'Energy Balance'!F39*(1+Growth!$K47)","v":0},{"$f":"+'Energy Balance'!G39*(1+Growth!$K47)","v":508157.34715740313},{"$f":"+'Energy Balance'!H39*(1+Growth!$K47)","v":0},{"$f":"+'Energy Balance'!I39*(1+Growth!$K47)","v":0},508157.34715740313,{"$f":"+'Energy Balance'!K39*(1+Growth!$K47)","v":0},{"$f":"+'Energy Balance'!L39*(1+Growth!$K47)","v":0},{"$f":"+'Energy Balance'!M39*(1+Growth!$K47)","v":22389.073894436911},{"$f":"+'Energy Balance'!N39*(1+Growth!$K47)","v":0},{"$f":"+'Energy Balance'!O39*(1+Growth!$K47)","v":0},530546.42105184007]
[null,"    Non energy uses",null,{"$f":"+'Energy Balance'!D40*(1+Growth!$K49)","v":0},{"$f":"+'Energy Balance'!E40*(1+Growth!$K49)","v":0},{"$f":"+'Energy Balance'!F40*(1+Growth!$K49)","v":0},{"$f":"+'Energy Balance'!G40*(1+Growth!$K49)","v":0},{"$f":"+'Energy Balance'!H40*(1+Growth!$K49)","v":0},{"$f":"+'Energy Balance'!I40*(1+Growth!$K49)","v":0},0,{"$f":"+'Energy Balance'!K40*(1+Growth!$K49)","v":0},{"$f":"+'Energy Balance'!L40*(1+Growth!$K49)","v":0},{"$f":"+'Energy Balance'!M40*(1+Growth!$K49)","v":0},{"$f":"+'Energy Balance'!N40*(1+Growth!$K49)","v":0},{"$f":"+'Energy Balance'!O40*(1+Growth!$K49)","v":0},0]
[]
[null,null,null,null,2.3884589662749593E-2,2.3884589662749593E-2,2.3884589662749593E-2,2.3884589662749593E-2,2.3884589662749593E-2,2.3884589662749593E-2,null,2.3884589662749593E-2,2.3884589662749593E-2,2.3884589662749593E-2,2.3884589662749593E-2,2.3884589662749593E-2]
[]
[null,{"$f":"\"Fossil fuel balance - 2050 - \"&Assumptions!C9","v":"Fossil fuel balance - 2050 - Country X"}]
[null,"ktoe units",null,"LPG","Gasoline","Jet Fuel","Diesel","Fueloil","Kerosene and other","Total oil products","Coal","Lignite","Gas","Coke","Petrocoke","Total"]
[null,"Unit",null,"ktoe","ktoe","ktoe","ktoe","ktoe","ktoe","ktoe","ktoe","ktoe","ktoe","ktoe","ktoe","ktoe"]
[null,"Total consumption",null,{"$f":"+D305+D306","v":19481.194870326104},9366.6357324380424,6063.451863213174,89927.331031566369,1939.1058898695997,267.58311147883802,127045.30249889214,72727.809259861679,106417.74673287562,178953.56420816985,14245.669175166957,13077.808845044716,512467.90072001098]
[null,"    Fossil power plants",null,{"$f":"IF(G333=0,0,$J305*IF('Energy Balance'!$J76>0,'Energy Balance'!D76/'Energy Balance'!$J76,0))","v":0},{"$f":"IF(G333=0,0,$J305*IF('Energy Balance'!$J76>0,'Energy Balance'!E76/'Energy Balance'!$J76,0))","v":0},{"$f":"IF(G333=0,0,$J305*IF('Energy Balance'!$J76>0,'Energy Balance'!F76/'Energy Balance'!$J76,0))","v":0},{"$f":"IF(G333=0,0,$J305*IF('Energy Balance'!$J76>0,'Energy Balance'!G76/'Energy Balance'!$J76,0))","v":1063.1714661722121},{"$f":"IF(G333=0,0,$J305*IF('Energy Balance'!$J76>0,'Energy Balance'!H76/'Energy Balance'!$J76,0))","v":940.54922435982735},{"$f":"IF(G333=0,0,$J305*IF('Energy Balance'!$J76>0,'Energy Balance'!I76/'Energy Balance'!$J76,0))","v":0},{"$f":"IF(G333=0,0,G336/11.63/I336)","v":2003.7206905320393},{"$f":"IF(I335>0,G335/11.63/I335,0)","v":41354.726059343913},{"$f":"IF(I334>0,G334/11.63/I334,0)","v":92911.29974389117},{"$f":"IF(I337>0,G337/11.63/I337,0)","v":78833.974418746875},null,null,{"$f":"SUM(J305:O305)","v":215103.72091251402}]
[null,"Final consumption",null,{"$f":"SUM(D307:D326)","v":19481.194870326104},9366.6357324380424,6063.451863213174,88864.159565394162,998.5566655097723,267.58311147883802,{"$f":"SUM(D306:I306)","v":125041.5818083601},{"$f":"SUM(K307:K326)","v":31373.083200517758},13506.446988984446,100119.58978942297,14245.669175166957,13077.808845044716,297364.17980749696]
[null,"    Industry - steel",null,{"$f":"+'Energy Balance'!D78*(1+Growth!$K19)","v":0},{"$f":"+'Energy Balance'!E78*(1+Growth!$K19)","v":0},{"$f":"+'Energy Balance'!F78*(1+Growth!$K19)","v":0},{"$f":"+'Energy Balance'!G78*(1+Growth!$K19)","v":75.940819012300864},{"$f":"+'Energy Balance'!H78*(1+Growth!$K19)","v":0},{"$f":"+'Energy Balance'!I78*(1+Growth!$K19)","v":0},75.940819012300864,{"$f":"+'Energy Balance'!K78*(1+Growth!$K19)","v":43.745276772375483},{"$f":"+'Energy Balance'!L78*(1+Growth!$K19)","v":49.052608145494567},{"$f":"+'Energy Balance'!M78*(1+Growth!$K19)","v":924.76228471014338},{"$f":"+'Energy Balance'!N78*(1+Growth!$K19)","v":0},{"$f":"+'Energy Balance'!O78*(1+Growth!$K19)","v":0},{"$f":"SUM(J307:O307)","v":1093.5009886403143}]
[null,"    Industry - chemical",null,{"$f":"+'Energy Balance'!D79*(1+Growth!$K20)","v":43.887547893100113},{"$f":"+'Energy Balance'!E79*(1+Growth!$K20)","v":0},{"$f":"+'Energy Balance'!F79*(1+Growth!$K20)","v":0},{"$f":"+'Energy Balance'!G79*(1+Growth!$K20)","v":17.868428002894319},{"$f":"+'Energy Balance'!H79*(1+Growth!$K20)","v":12.430165960702562},{"$f":"+'Energy Balance'!I79*(1+Growth!$K20)","v":0},74.186141856696992,{"$f":"+'Energy Balance'!K79*(1+Growth!$K20)","v":1013.8611204891729},{"$f":"+'Energy Balance'!L79*(1+Growth!$K20)","v":613.157601818682},{"$f":"+'Energy Balance'!M79*(1+Growth!$K20)","v":10413.627466953354},{"$f":"+'Energy Balance'!N79*(1+Growth!$K20)","v":0},{"$f":"+'Energy Balance'!O79*(1+Growth!$K20)","v":0},12114.832331117907]
[null,"    Industry - non metallic mineral",null,{"$f":"+'Energy Balance'!D80*(1+Growth!$K21)","v":14.629182631033371},{"$f":"+'Energy Balance'!E80*(1+Growth!$K21)","v":0},{"$f":"+'Energy Balance'!F80*(1+Growth!$K21)","v":0},{"$f":"+'Energy Balance'!G80*(1+Growth!$K21)","v":107.2105680173659},{"$f":"+'Energy Balance'!H80*(1+Growth!$K21)","v":74.580995764215359},{"$f":"+'Energy Balance'!I80*(1+Growth!$K21)","v":0},196.42074641261462,{"$f":"+'Energy Balance'!K80*(1+Growth!$K21)","v":8509.7429580144526},{"$f":"+'Energy Balance'!L80*(1+Growth!$K21)","v":2652.6141174063596},{"$f":"+'Energy Balance'!M80*(1+Growth!$K21)","v":7575.0093234517835},{"$f":"+'Energy Balance'!N80*(1+Growth!$K21)","v":0},{"$f":"+'Energy Balance'!O80*(1+Growth!$K21)","v":13055.437226785842},31989.22437207105]
[null,"    Industry - food processing and beverage",null,{"$f":"+'Energy Balance'!D81*(1+Growth!$K22)","v":97.527884206889141},{"$f":"+'Energy Balance'!E81*(1+Growth!$K22)","v":0},{"$f":"+'Energy Balance'!F81*(1+Growth!$K22)","v":0},{"$f":"+'Energy Balance'!G81*(1+Growth!$K22)","v":26.802642004341475},{"$f":"+'Energy Balance'!H81*(1+Growth!$K22)","v":153.30538018199823},{"$f":"+'Energy Balance'!I81*(1+Growth!$K22)","v":0},277.63590639322888,{"$f":"+'Energy Balance'!K81*(1+Growth!$K22)","v":586.7013590648005},{"$f":"+'Energy Balance'!L81*(1+Growth!$K22)","v":1484.784715788624},{"$f":"+'Energy Balance'!M81*(1+Growth!$K22)","v":3948.3328851537426},{"$f":"+'Energy Balance'!N81*(1+Growth!$K22)","v":141.4463606044946},{"$f":"+'Energy Balance'!O81*(1+Growth!$K22)","v":22.371618258874147},6461.2728452637648]
[null,"    Industry - construction",null,{"$f":"+'Energy Balance'!D82*(1+Growth!$K23)","v":0},{"$f":"+'Energy Balance'!E82*(1+Growth!$K23)","v":0},{"$f":"+'Energy Balance'!F82*(1+Growth!$K23)","v":0},{"$f":"+'Energy Balance'!G82*(1+Growth!$K23)","v":656.66472910636617},{"$f":"+'Energy Balance'!H82*(1+Growth!$K23)","v":0},{"$f":"+'Energy Balance'!I82*(1+Growth!$K23)","v":0},656.66472910636617,{"$f":"+'Energy Balance'!K82*(1+Growth!$K23)","v":2.5732515748456168},{"$f":"+'Energy Balance'!L82*(1+Growth!$K23)","v":5.6599163244801423},{"$f":"+'Energy Balance'!M82*(1+Growth!$K23)","v":1447.4540108506592},{"$f":"+'Energy Balance'!N82*(1+Growth!$K23)","v":0},{"$f":"+'Energy Balance'!O82*(1+Growth!$K23)","v":0},2112.3519078563513]
[null,"    Industry - mining",null,{"$f":"+'Energy Balance'!D83*(1+Growth!$K24)","v":0},{"$f":"+'Energy Balance'!E83*(1+Growth!$K24)","v":0},{"$f":"+'Energy Balance'!F83*(1+Growth!$K24)","v":0},{"$f":"+'Energy Balance'!G83*(1+Growth!$K24)","v":1679.6322322720657},{"$f":"+'Energy Balance'!H83*(1+Growth!$K24)","v":0},{"$f":"+'Energy Balance'!I83*(1+Growth!$K24)","v":0},1679.6322322720657,{"$f":"+'Energy Balance'!K83*(1+Growth!$K24)","v":48.891779922066711},{"$f":"+'Energy Balance'!L83*(1+Growth!$K24)","v":177.34404483371114},{"$f":"+'Energy Balance'!M83*(1+Growth!$K24)","v":522.69172614051581},{"$f":"+'Energy Balance'!N83*(1+Growth!$K24)","v":0},{"$f":"+'Energy Balance'!O83*(1+Growth!$K24)","v":0},2428.5597831683594]
[null,"    Industry - machinery",null,{"$f":"+'Energy Balance'!D84*(1+Growth!$K25)","v":24.381971051722285},{"$f":"+'Energy Balance'!E84*(1+Growth!$K25)","v":0},{"$f":"+'Energy Balance'!F84*(1+Growth!$K25)","v":0},{"$f":"+'Energy Balance'!G84*(1+Growth!$K25)","v":13.401321002170738},{"$f":"+'Energy Balance'!H84*(1+Growth!$K25)","v":0},{"$f":"+'Energy Balance'!I84*(1+Growth!$K25)","v":0},37.783292053893021,{"$f":"+'Energy Balance'!K84*(1+Growth!$K25)","v":7.7197547245368483},{"$f":"+'Energy Balance'!L84*(1+Growth!$K25)","v":32.072859172054137},{"$f":"+'Energy Balance'!M84*(1+Growth!$K25)","v":277.42868541304301},{"$f":"+'Energy Balance'!N84*(1+Growth!$K25)","v":0},{"$f":"+'Energy Balance'!O84*(1+Growth!$K25)","v":0},355.00459136352703]
[null,"    Industry - non ferrous metals",null,{"$f":"+'Energy Balance'!D85*(1+Growth!$K26)","v":180.42658578274489},{"$f":"+'Energy Balance'!E85*(1+Growth!$K26)","v":0},{"$f":"+'Energy Balance'!F85*(1+Growth!$K26)","v":0},{"$f":"+'Energy Balance'!G85*(1+Growth!$K26)","v":58.07239100940653},{"$f":"+'Energy Balance'!H85*(1+Growth!$K26)","v":0},{"$f":"+'Energy Balance'!I85*(1+Growth!$K26)","v":0},238.49897679215144,{"$f":"+'Energy Balance'!K85*(1+Growth!$K26)","v":2794.5512102823395},{"$f":"+'Energy Balance'!L85*(1+Growth!$K26)","v":128.29143668821655},{"$f":"+'Energy Balance'!M85*(1+Growth!$K26)","v":8270.5913897772389},{"$f":"+'Energy Balance'!N85*(1+Growth!$K26)","v":13965.663114378469},{"$f":"+'Energy Balance'!O85*(1+Growth!$K26)","v":0},25397.596127918416]
[null,"    Industry - paper and pulp",null,{"$f":"+'Energy Balance'!D86*(1+Growth!$K27)","v":4.8763942103444569},{"$f":"+'Energy Balance'!E86*(1+Growth!$K27)","v":0},{"$f":"+'Energy Balance'!F86*(1+Growth!$K27)","v":0},{"$f":"+'Energy Balance'!G86*(1+Growth!$K27)","v":44.671070007235798},{"$f":"+'Energy Balance'!H86*(1+Growth!$K27)","v":0},{"$f":"+'Energy Balance'!I86*(1+Growth!$K27)","v":0},49.547464217580256,{"$f":"+'Energy Balance'!K86*(1+Growth!$K27)","v":110.64981771836149},{"$f":"+'Energy Balance'!L86*(1+Growth!$K27)","v":381.10103251499623},{"$f":"+'Energy Balance'!M86*(1+Growth!$K27)","v":892.59664002457305},{"$f":"+'Energy Balance'!N86*(1+Growth!$K27)","v":0},{"$f":"+'Energy Balance'!O86*(1+Growth!$K27)","v":0},1433.894954475511]
[null,"    Industry - transport equipment",null,{"$f":"+'Energy Balance'!D87*(1+Growth!$K28)","v":112.1570668379225},{"$f":"+'Energy Balance'!E87*(1+Growth!$K28)","v":0},{"$f":"+'Energy Balance'!F87*(1+Growth!$K28)","v":0},{"$f":"+'Energy Balance'!G87*(1+Growth!$K28)","v":31.269749005065055},{"$f":"+'Energy Balance'!H87*(1+Growth!$K28)","v":0},{"$f":"+'Energy Balance'!I87*(1+Growth!$K28)","v":0},143.42681584298757,{"$f":"+'Energy Balance'!K87*(1+Growth!$K28)","v":0},{"$f":"+'Energy Balance'!L87*(1+Growth!$K28)","v":15.093110198613712},{"$f":"+'Energy Balance'!M87*(1+Growth!$K28)","v":715.68559425393698},{"$f":"+'Energy Balance'!N87*(1+Growth!$K28)","v":0},{"$f":"+'Energy Balance'!O87*(1+Growth!$K28)","v":0},874.20552029553824]
[null,"    Industry - textile and leather",null,{"$f":"+'Energy Balance'!D88*(1+Growth!$K29)","v":58.516730524133486},{"$f":"+'Energy Balance'!E88*(1+Growth!$K29)","v":0},{"$f":"+'Energy Balance'!F88*(1+Growth!$K29)","v":0},{"$f":"+'Energy Balance'!G88*(1+Growth!$K29)","v":26.802642004341475},{"$f":"+'Energy Balance'!H88*(1+Growth!$K29)","v":0},{"$f":"+'Energy Balance'!I88*(1+Growth!$K29)","v":0},85.319372528474958,{"$f":"+'Energy Balance'!K88*(1+Growth!$K29)","v":913.50430907019359},{"$f":"+'Energy Balance'!L88*(1+Growth!$K29)","v":2048.8897094618114},{"$f":"+'Energy Balance'!M88*(1+Growth!$K29)","v":4816.8052916641382},{"$f":"+'Energy Balance'!N88*(1+Growth!$K29)","v":0},{"$f":"+'Energy Balance'!O88*(1+Growth!$K29)","v":0},7864.518682724618]
[null,"    Industry - miscellaneous",null,{"$f":"+'Energy Balance'!D89*(1+Growth!$K30)","v":0},{"$f":"+'Energy Balance'!E89*(1+Growth!$K30)","v":0},{"$f":"+'Energy Balance'!F89*(1+Growth!$K30)","v":0},{"$f":"+'Energy Balance'!G89*(1+Growth!$K30)","v":0},{"$f":"+'Energy Balance'!H89*(1+Growth!$K30)","v":0},{"$f":"+'Energy Balance'!I89*(1+Growth!$K30)","v":0},0,{"$f":"+'Energy Balance'!K89*(1+Growth!$K30)","v":0},{"$f":"+'Energy Balance'!L89*(1+Growth!$K30)","v":1.8866387748267139},{"$f":"+'Energy Balance'!M89*(1+Growth!$K30)","v":2496.8581687173873},{"$f":"+'Energy Balance'!N89*(1+Growth!$K30)","v":0},{"$f":"+'Energy Balance'!O89*(1+Growth!$K30)","v":0},2498.744807492214]
[null,"    Transport - road",null,{"$f":"+'Energy Balance'!D90*(1+Growth!$K34)","v":14965.653831547137},{"$f":"+'Energy Balance'!E90*(1+Growth!$K34)","v":9366.6357324380424},{"$f":"+'Energy Balance'!F90*(1+Growth!$K34)","v":0},{"$f":"+'Energy Balance'!G90*(1+Growth!$K34)","v":73385.633807886959},{"$f":"+'Energy Balance'!H90*(1+Growth!$K34)","v":0},{"$f":"+'Energy Balance'!I90*(1+Growth!$K34)","v":0},97717.923371872137,{"$f":"+'Energy Balance'!K90*(1+Growth!$K34)","v":0},{"$f":"+'Energy Balance'!L90*(1+Growth!$K34)","v":0},{"$f":"+'Energy Balance'!M90*(1+Growth!$K34)","v":345.78068036987969},{"$f":"+'Energy Balance'!N90*(1+Growth!$K34)","v":0},{"$f":"+'Energy Balance'!O90*(1+Growth!$K34)","v":0},98063.704052242014]
[null,"    Transport - rail",null,{"$f":"+'Energy Balance'!D91*(1+Growth!$K35)","v":0},{"$f":"+'Energy Balance'!E91*(1+Growth!$K35)","v":0},{"$f":"+'Energy Balance'!F91*(1+Growth!$K35)","v":0},{"$f":"+'Energy Balance'!G91*(1+Growth!$K35)","v":603.05944509768324},{"$f":"+'Energy Balance'!H91*(1+Growth!$K35)","v":0},{"$f":"+'Energy Balance'!I91*(1+Growth!$K35)","v":0},603.05944509768324,{"$f":"+'Energy Balance'!K91*(1+Growth!$K35)","v":0},{"$f":"+'Energy Balance'!L91*(1+Growth!$K35)","v":0},{"$f":"+'Energy Balance'!M91*(1+Growth!$K35)","v":0},{"$f":"+'Energy Balance'!N91*(1+Growth!$K35)","v":0},{"$f":"+'Energy Balance'!O91*(1+Growth!$K35)","v":0},603.05944509768324]
[null,"    Transport - domestic air",null,{"$f":"+'Energy Balance'!D92*(1+Growth!$K36)","v":0},{"$f":"+'Energy Balance'!E92*(1+Growth!$K36)","v":0},{"$f":"+'Energy Balance'!F92*(1+Growth!$K36)","v":6063.451863213174},{"$f":"+'Energy Balance'!G92*(1+Growth!$K36)","v":0},{"$f":"+'Energy Balance'!H92*(1+Growth!$K36)","v":0},{"$f":"+'Energy Balance'!I92*(1+Growth!$K36)","v":0},6063.451863213174,{"$f":"+'Energy Balance'!K92*(1+Growth!$K36)","v":0},{"$f":"+'Energy Balance'!L92*(1+Growth!$K36)","v":0},{"$f":"+'Energy Balance'!M92*(1+Growth!$K36)","v":0},{"$f":"+'Energy Balance'!N92*(1+Growth!$K36)","v":0},{"$f":"+'Energy Balance'!O92*(1+Growth!$K36)","v":0},6063.451863213174]
[null,"    Transport - navigation",null,{"$f":"+'Energy Balance'!D93*(1+Growth!$K37)","v":0},{"$f":"+'Energy Balance'!E93*(1+Growth!$K37)","v":0},{"$f":"+'Energy Balance'!F93*(1+Growth!$K37)","v":0},{"$f":"+'Energy Balance'!G93*(1+Growth!$K37)","v":0},{"$f":"+'Energy Balance'!H93*(1+Growth!$K37)","v":758.24012360285622},{"$f":"+'Energy Balance'!I93*(1+Growth!$K37)","v":0},758.24012360285622,{"$f":"+'Energy Balance'!K93*(1+Growth!$K37)","v":0},{"$f":"+'Energy Balance'!L93*(1+Growth!$K37)","v":0},{"$f":"+'Energy Balance'!M93*(1+Growth!$K37)","v":0},{"$f":"+'Energy Balance'!N93*(1+Growth!$K37)","v":0},{"$f":"+'Energy Balance'!O93*(1+Growth!$K37)","v":0},758.24012360285622]
[null,"    Households",null,{"$f":"+'Energy Balance'!D94*(1+Growth!$K40)","v":1194.7165815343919},{"$f":"+'Energy Balance'!E94*(1+Growth!$K40)","v":0},{"$f":"+'Energy Balance'!F94*(1+Growth!$K40)","v":0},{"$f":"+'Energy Balance'!G94*(1+Growth!$K40)","v":0},{"$f":"+'Energy Balance'!H94*(1+Growth!$K40)","v":0},{"$f":"+'Energy Balance'!I94*(1+Growth!$K41)","v":267.58311147883802},1462.2996930132299,{"$f":"+'Energy Balance'!K94*(1+Growth!$K40)","v":3901.0493874659542},{"$f":"+'Energy Balance'!L94*(1+Growth!$K40)","v":4388.3217902469369},{"$f":"+'Energy Balance'!M94*(1+Growth!$K40)","v":44227.76144265903},{"$f":"+'Energy Balance'!N94*(1+Growth!$K40)","v":0},{"$f":"+'Energy Balance'!O94*(1+Growth!$K40)","v":0},53979.43231338515]
[null,"    Services",null,{"$f":"+'Energy Balance'!D95*(1+Growth!$K44)","v":2784.4210941066844},{"$f":"+'Energy Balance'!E95*(1+Growth!$K44)","v":0},{"$f":"+'Energy Balance'!F95*(1+Growth!$K44)","v":0},{"$f":"+'Energy Balance'!G95*(1+Growth!$K44)","v":0},{"$f":"+'Energy Balance'!H95*(1+Growth!$K44)","v":0},{"$f":"+'Energy Balance'!I95*(1+Growth!$K44)","v":0},2784.4210941066844,{"$f":"+'Energy Balance'!K95*(1+Growth!$K44)","v":13440.092975418656},{"$f":"+'Energy Balance'!L95*(1+Growth!$K44)","v":1528.1774076096385},{"$f":"+'Energy Balance'!M95*(1+Growth!$K44)","v":12709.450356385927},{"$f":"+'Energy Balance'!N95*(1+Growth!$K44)","v":138.55970018399472},{"$f":"+'Energy Balance'!O95*(1+Growth!$K44)","v":0},30600.701533704905]
[null,"    Agriculture & Fishery",null,{"$f":"+'Energy Balance'!D96*(1+Growth!$K47)","v":0},{"$f":"+'Energy Balance'!E96*(1+Growth!$K47)","v":0},{"$f":"+'Energy Balance'!F96*(1+Growth!$K47)","v":0},{"$f":"+'Energy Balance'!G96*(1+Growth!$K47)","v":12137.129720965966},{"$f":"+'Energy Balance'!H96*(1+Growth!$K47)","v":0},{"$f":"+'Energy Balance'!I96*(1+Growth!$K47)","v":0},12137.129720965966,{"$f":"+'Energy Balance'!K96*(1+Growth!$K47)","v":0},{"$f":"+'Energy Balance'!L96*(1+Growth!$K47)","v":0},{"$f":"+'Energy Balance'!M96*(1+Growth!$K47)","v":534.75384289760461},{"$f":"+'Energy Balance'!N96*(1+Growth!$K47)","v":0},{"$f":"+'Energy Balance'!O96*(1+Growth!$K47)","v":0},12671.88356386357]
[null,"    Non energy uses",null,{"$f":"+'Energy Balance'!D97*(1+Growth!$K49)","v":0},{"$f":"+'Energy Balance'!E97*(1+Growth!$K49)","v":0},{"$f":"+'Energy Balance'!F97*(1+Growth!$K49)","v":0},{"$f":"+'Energy Balance'!G97*(1+Growth!$K49)","v":0},{"$f":"+'Energy Balance'!H97*(1+Growth!$K49)","v":0},{"$f":"+'Energy Balance'!I97*(1+Growth!$K49)","v":0},0,{"$f":"+'Energy Balance'!K97*(1+Growth!$K49)","v":0},{"$f":"+'Energy Balance'!L97*(1+Growth!$K49)","v":0},{"$f":"+'Energy Balance'!M97*(1+Growth!$K49)","v":0},{"$f":"+'Energy Balance'!N97*(1+Growth!$K49)","v":0},{"$f":"+'Energy Balance'!O97*(1+Growth!$K49)","v":0},0]
[]
[]
[null,"Electricity balance in ktoe - 2050"]
[null,"Electricity consumption",null,"Gwh",null,"Electricity production","Gwh","Share of production","Efficiency"]
[null,"Total consumption",null,{"$f":"SUM(D332:D351)","v":936879.36513115873},null,"Total",{"$f":"IF(H332=1,0,D331/(1-H332))","v":1129964.0851079945}]
[null,"    Industry - steel",null,{"$f":"+'Energy Balance'!D103*(1+Growth!K$31)","v":6617.0137420805449},null,"Losses",{"$f":"G331*H332","v":193084.71997683565},{"$f":"+'BAU projected Energy Balances'!H74","v":0.17087686460263193}]
[null,"    Industry - chemical",null,{"$f":"+'Energy Balance'!D104*(1+Growth!K$31)","v":65414.770555271141},null,"Fossil",{"$f":"SUM(G334:G339)","v":766628.30640390317},{"$f":"SUM(H334:H339)","v":0.67845369291594249}]
[null,"    Industry - non metallic mineral",null,{"$f":"+'Energy Balance'!D105*(1+Growth!K$31)","v":80038.673072015357},null,"Lignite",{"$f":"G$331*H334","v":139915.52540739783},{"$f":"+'BAU projected Energy Balances'!H76","v":0.12382298451018967},{"$f":"+'BAU projected Energy Balances'!I76","v":0.12948446223070259}]
[null,"    Industry - food processing and beverage",null,{"$f":"+'Energy Balance'!D106*(1+Growth!K$31)","v":30646.312830249099},null,"Coal",188846.03276566599,{"$f":"+'BAU projected Energy Balances'!H77","v":0.1671256947495082},{"$f":"+'BAU projected Energy Balances'!I77","v":0.39264765009118185}]
[null,"    Industry - construction",null,{"$f":"+'Energy Balance'!D107*(1+Growth!K$31)","v":12370.751066407594},null,"Oil",{"$f":"G$331*H336","v":9599.6337654188737},{"$f":"+'BAU projected Energy Balances'!H78","v":8.4955211337547996E-3},{"$f":"+'BAU projected Energy Balances'!I78","v":0.41194360678072844}]
[null,"    Industry - mining",null,{"$f":"+'Energy Balance'!D108*(1+Growth!K$31)","v":9517.6225057322899},null,"Natural Gas",428267.11446542048,{"$f":"+'BAU projected Energy Balances'!H79","v":0.37900949252248983},{"$f":"+'BAU projected Energy Balances'!I79","v":0.46711260891910655}]
[null,"    Industry - machinery",null,{"$f":"+'Energy Balance'!D109*(1+Growth!K$31)","v":9297.4870192051494},null,"Nuclear",0,{"$f":"+'BAU projected Energy Balances'!H80","v":0}]
[null,"    Industry - non ferrous metals",null,{"$f":"+'Energy Balance'!D110*(1+Growth!K$31)","v":109044.76070853282},null,"Net import",0,{"$f":"+'BAU projected Energy Balances'!H81","v":0}]
[null,"    Industry - paper and pulp",null,{"$f":"+'Energy Balance'!D111*(1+Growth!K$31)","v":17343.223232667729},null,"Renewables",{"$f":"SUM(G341:G345)","v":363335.77870409132},{"$f":"SUM(H341:H345)","v":0.32154630708405757}]
[null,"    Industry - transport equipment",null,{"$f":"+'Energy Balance'!D112*(1+Growth!K$31)","v":11464.310827766423},null,"Hydro",{"$f":"G$331*H341","v":289827.79173238116},{"$f":"+'BAU projected Energy Balances'!H83","v":0.256492923582329}]
[null,"    Industry - textile and leather",null,{"$f":"+'Energy Balance'!D113*(1+Growth!K$31)","v":74979.873263979869},null,"Wind",{"$f":"G$331*H342","v":50298.800480407437},{"$f":"+'BAU projected Energy Balances'!H84","v":4.4513627595163974E-2}]
[null,"    Industry - miscellaneous",null,{"$f":"+'Energy Balance'!D114*(1+Growth!K$31)","v":20153.187972455358},null,"Solar",{"$f":"G$331*H343","v":837.37812522089098},{"$f":"+'BAU projected Energy Balances'!H85","v":7.4106614206314344E-4}]
[null,"    Transport - road",null,{"$f":"+'Energy Balance'!D115*(1+Growth!K$38)","v":0},null,"Biomass",{"$f":"G$331*H344","v":7588.1997120532278},{"$f":"+'BAU projected Energy Balances'!H86","v":6.7154344213763203E-3}]
[null,"    Transport - rail",null,{"$f":"+'Energy Balance'!D116*(1+Growth!K$38)","v":3466.0548172802855},null,"Geothermal",{"$f":"G$331*H345","v":14783.608654028616},{"$f":"+'BAU projected Energy Balances'!H87","v":1.3083255343125084E-2}]
[null,"    Transport - domestic air",null,{"$f":"+'Energy Balance'!D117*(1+Growth!K$38)","v":0}]
[null,"    Transport - navigation",null,{"$f":"+'Energy Balance'!D118*(1+Growth!K$38)","v":0}]
[null,"    Households",null,{"$f":"+'Energy Balance'!D119*(1+Growth!K42)","v":206759.01843405099}]
[null,"    Services",null,{"$f":"+'Energy Balance'!D120*(1+Growth!K45)","v":258698.04410819008}]
[null,"    Agriculture & Fishery",null,{"$f":"+'Energy Balance'!D121*(1+Growth!K48)","v":21068.260975274065}]
[null,"    Non energy - chemical feedstocs",null,{"$f":"+'Energy Balance'!D122*(1+Growth!K49)","v":0}]

{"sheet":"BAU projected GHG Balances","index":8,"n_rows":188,"n_cols":20,"rows_kept":188,"cut":false,"hidden":true,"merged":[[13,1,13,15],[57,1,57,15],[145,1,145,15],[3,1,3,2],[3,4,9,15],[101,1,101,15]]}
[]
[null,"Step 6: BAU projected GHG Balances for year 2025, 2030, 2035, and 2050"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2025]
[null,"Select year to display:",null,null,"The BAU projected GHG balances sheet includes the future greenhouse gas emissions balances for the years 2025, 2030, 2035, and 2050. The data in this sheet are automatically calculated by GACMO.\n\nThe user should not modify any of the data in the tables CO2 balance and Non-CO2 emissions, non-fuel combustion sectors. However, a user may exceptionally decide to modify a specific data in one of these tables in the case that the user would like to reflect a change in the greenhouse gas balance which is not taken into account by the projections made by GACMO. The user should only make such a change if he/she is completely familiar with those types of data as the change will have an impact on the emissions scenarios and results obtained.\nPlease refer to the Guidance for further details on the data included in this sheet and on how to fill it in.\n\nOnce you have reviewed the tables of the BAU projected GHG Balances sheet, you can click “Go to step 7: Mitigation options”.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,2030]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2050]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TJ"]
[null,"Selected year:",2025,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ktoe"]
[]
[]
[]
[]
[]
[null,{"$f":"\"CO2 emissions from fuel combustion- 2025 - \"&Assumptions!C9","v":"CO2 emissions from fuel combustion- 2025 - Country X"}]
[null,"ktCO2",null,"LPG","Gasoline","Jet Fuel","Diesel","Fueloil","Kerosene and other","Total oil products","Coal","Lignite","Gas","Coke","Petrocoke","Total"]
[null,"Unit",null,"kt","kt","kt","kt","kt","kt","kt","kt","kt","kt","kt","kt","kt"]
[null,"Total",null,{"$f":"+D18+D19","v":21342.065791704608},11275.55303218227,7530.9014139278734,115700.56784124895,2606.0119187346982,334.04670144629227,158789.14669924468,119512.3066456341,187074.91559484863,174391.05311474411,26775.100015437158,22785.41298378598,689327.93505369464]
[null,"    Fossil power plants",null,{"$f":"'GHG Balance'!D14*'BAU projected Energy Balances'!D47","v":0},{"$f":"'GHG Balance'!E14*'BAU projected Energy Balances'!E47","v":0},{"$f":"'GHG Balance'!F14*'BAU projected Energy Balances'!F47","v":0},{"$f":"'GHG Balance'!G14*'BAU projected Energy Balances'!G47","v":1367.8771619004149},{"$f":"'GHG Balance'!H14*'BAU projected Energy Balances'!H47","v":1264.0271486170441},{"$f":"'GHG Balance'!I14*'BAU projected Energy Balances'!I47","v":0},{"$f":"SUM(D18:I18)","v":2631.9043105174587},{"$f":"'GHG Balance'!K14*'BAU projected Energy Balances'!K47","v":67957.480808901586},{"$f":"'GHG Balance'!L14*'BAU projected Energy Balances'!L47","v":163331.53154450786},{"$f":"'GHG Balance'!M14*'BAU projected Energy Balances'!M47","v":76824.06260494265},{"$f":"'GHG Balance'!N14*'BAU projected Energy Balances'!N47","v":0},{"$f":"'GHG Balance'!O14*'BAU projected Energy Balances'!O47","v":0},{"$f":"SUM(J18:O18)","v":310744.97926886956}]
[null,"FINAL CONSUMPTION",null,{"$f":"SUM(D20:D39)","v":21342.065791704608},11275.55303218227,7530.9014139278734,114332.69067934854,1341.9847701176543,334.04670144629227,156157.24238872723,{"$f":"SUM(K20:K39)","v":51554.825836732518},{"$f":"SUM(L20:L39)","v":23743.38405034077},97566.990509801457,26775.100015437158,22785.41298378598,378582.95578482508]
[null,"    Industry - steel",null,{"$f":"+'GHG Balance'!D18*(1+Growth!$H19)","v":0},{"$f":"+'GHG Balance'!E18*(1+Growth!$H19)","v":0},{"$f":"+'GHG Balance'!F18*(1+Growth!$H19)","v":0},{"$f":"+'GHG Balance'!G18*(1+Growth!$H19)","v":97.705511564315358},{"$f":"+'GHG Balance'!H18*(1+Growth!$H19)","v":0},{"$f":"+'GHG Balance'!I18*(1+Growth!$H19)","v":0},97.705511564315358,{"$f":"+'GHG Balance'!K18*(1+Growth!$H19)","v":71.885829988882278},{"$f":"+'GHG Balance'!L18*(1+Growth!$H19)","v":86.231035802327142},{"$f":"+'GHG Balance'!M18*(1+Growth!$H19)","v":901.18500531120571},{"$f":"+'GHG Balance'!N18*(1+Growth!$H19)","v":0},{"$f":"+'GHG Balance'!O18*(1+Growth!$H19)","v":0},{"$f":"SUM(J20:O20)","v":1157.0073826667306}]
[null,"    Industry - chemical",null,{"$f":"+'GHG Balance'!D19*(1+Growth!$H20)","v":48.079747715980353},{"$f":"+'GHG Balance'!E19*(1+Growth!$H20)","v":0},{"$f":"+'GHG Balance'!F19*(1+Growth!$H20)","v":0},{"$f":"+'GHG Balance'!G19*(1+Growth!$H20)","v":22.989532132780081},{"$f":"+'GHG Balance'!H19*(1+Growth!$H20)","v":16.705204607273707},{"$f":"+'GHG Balance'!I19*(1+Growth!$H20)","v":0},87.774484456034145,{"$f":"+'GHG Balance'!K19*(1+Growth!$H20)","v":1666.0598244482126},{"$f":"+'GHG Balance'!L19*(1+Growth!$H20)","v":1077.8879475290892},{"$f":"+'GHG Balance'!M19*(1+Growth!$H20)","v":10148.126798939231},{"$f":"+'GHG Balance'!N19*(1+Growth!$H20)","v":0},{"$f":"+'GHG Balance'!O19*(1+Growth!$H20)","v":0},12979.849055372568]
[null,"    Industry - non metallic mineral",null,{"$f":"+'GHG Balance'!D20*(1+Growth!$H21)","v":16.026582571993451},{"$f":"+'GHG Balance'!E20*(1+Growth!$H21)","v":0},{"$f":"+'GHG Balance'!F20*(1+Growth!$H21)","v":0},{"$f":"+'GHG Balance'!G20*(1+Growth!$H21)","v":137.93719279668045},{"$f":"+'GHG Balance'!H20*(1+Growth!$H21)","v":100.23122764364223},{"$f":"+'GHG Balance'!I20*(1+Growth!$H21)","v":0},254.19500301231614,{"$f":"+'GHG Balance'!K20*(1+Growth!$H21)","v":13983.908221954922},{"$f":"+'GHG Balance'!L20*(1+Growth!$H21)","v":4663.1090899258443},{"$f":"+'GHG Balance'!M20*(1+Growth!$H21)","v":7381.8806522013538},{"$f":"+'GHG Balance'!N20*(1+Growth!$H21)","v":0},{"$f":"+'GHG Balance'!O20*(1+Growth!$H21)","v":22746.435004585954},49029.527971680393]
[null,"    Industry - food processing and beverage",null,{"$f":"+'GHG Balance'!D21*(1+Growth!$H22)","v":106.84388381328968},{"$f":"+'GHG Balance'!E21*(1+Growth!$H22)","v":0},{"$f":"+'GHG Balance'!F21*(1+Growth!$H22)","v":0},{"$f":"+'GHG Balance'!G21*(1+Growth!$H22)","v":34.484298199170112},{"$f":"+'GHG Balance'!H21*(1+Growth!$H22)","v":206.03085682304234},{"$f":"+'GHG Balance'!I21*(1+Growth!$H22)","v":0},347.35903883550213,{"$f":"+'GHG Balance'!K21*(1+Growth!$H22)","v":964.11583749795034},{"$f":"+'GHG Balance'!L21*(1+Growth!$H22)","v":2610.147122170441},{"$f":"+'GHG Balance'!M21*(1+Growth!$H22)","v":3847.6681531113218},{"$f":"+'GHG Balance'!N21*(1+Growth!$H22)","v":265.85205689086536},{"$f":"+'GHG Balance'!O21*(1+Growth!$H22)","v":38.977979200024883},8074.1201877061048]
[null,"    Industry - construction",null,{"$f":"+'GHG Balance'!D22*(1+Growth!$H23)","v":0},{"$f":"+'GHG Balance'!E22*(1+Growth!$H23)","v":0},{"$f":"+'GHG Balance'!F22*(1+Growth!$H23)","v":0},{"$f":"+'GHG Balance'!G22*(1+Growth!$H23)","v":844.86530587966786},{"$f":"+'GHG Balance'!H22*(1+Growth!$H23)","v":0},{"$f":"+'GHG Balance'!I22*(1+Growth!$H23)","v":0},844.86530587966786,{"$f":"+'GHG Balance'!K22*(1+Growth!$H23)","v":4.2285782346401337},{"$f":"+'GHG Balance'!L22*(1+Growth!$H23)","v":9.9497349002685169},{"$f":"+'GHG Balance'!M22*(1+Growth!$H23)","v":1410.5504430958003},{"$f":"+'GHG Balance'!N22*(1+Growth!$H23)","v":0},{"$f":"+'GHG Balance'!O22*(1+Growth!$H23)","v":0},2269.5940621103769]
[null,"    Industry - mining",null,{"$f":"+'GHG Balance'!D23*(1+Growth!$H24)","v":0},{"$f":"+'GHG Balance'!E23*(1+Growth!$H24)","v":0},{"$f":"+'GHG Balance'!F23*(1+Growth!$H24)","v":0},{"$f":"+'GHG Balance'!G23*(1+Growth!$H24)","v":2161.0160204813274},{"$f":"+'GHG Balance'!H23*(1+Growth!$H24)","v":0},{"$f":"+'GHG Balance'!I23*(1+Growth!$H24)","v":0},2161.0160204813274,{"$f":"+'GHG Balance'!K23*(1+Growth!$H24)","v":80.342986458162542},{"$f":"+'GHG Balance'!L23*(1+Growth!$H24)","v":311.75836020841354},{"$f":"+'GHG Balance'!M23*(1+Growth!$H24)","v":509.36543778459452},{"$f":"+'GHG Balance'!N23*(1+Growth!$H24)","v":0},{"$f":"+'GHG Balance'!O23*(1+Growth!$H24)","v":0},3062.4828049324983]
[null,"    Industry - machinery",null,{"$f":"+'GHG Balance'!D24*(1+Growth!$H25)","v":26.71097095332242},{"$f":"+'GHG Balance'!E24*(1+Growth!$H25)","v":0},{"$f":"+'GHG Balance'!F24*(1+Growth!$H25)","v":0},{"$f":"+'GHG Balance'!G24*(1+Growth!$H25)","v":17.242149099585056},{"$f":"+'GHG Balance'!H24*(1+Growth!$H25)","v":0},{"$f":"+'GHG Balance'!I24*(1+Growth!$H25)","v":0},43.953120052907479,{"$f":"+'GHG Balance'!K24*(1+Growth!$H25)","v":12.685734703920399},{"$f":"+'GHG Balance'!L24*(1+Growth!$H25)","v":56.381831101521598},{"$f":"+'GHG Balance'!M24*(1+Growth!$H25)","v":270.35550159336174},{"$f":"+'GHG Balance'!N24*(1+Growth!$H25)","v":0},{"$f":"+'GHG Balance'!O24*(1+Growth!$H25)","v":0},383.37618745171119]
[null,"    Industry - non ferrous metals",null,{"$f":"+'GHG Balance'!D25*(1+Growth!$H26)","v":197.66118505458587},{"$f":"+'GHG Balance'!E25*(1+Growth!$H26)","v":0},{"$f":"+'GHG Balance'!F25*(1+Growth!$H26)","v":0},{"$f":"+'GHG Balance'!G25*(1+Growth!$H26)","v":74.715979431535246},{"$f":"+'GHG Balance'!H25*(1+Growth!$H26)","v":0},{"$f":"+'GHG Balance'!I25*(1+Growth!$H26)","v":0},272.3771644861211,{"$f":"+'GHG Balance'!K25*(1+Growth!$H26)","v":4592.2359628191853},{"$f":"+'GHG Balance'!L25*(1+Growth!$H26)","v":225.52732440608639},{"$f":"+'GHG Balance'!M25*(1+Growth!$H26)","v":8059.7285040223915},{"$f":"+'GHG Balance'!N25*(1+Growth!$H26)","v":26248.821453836874},{"$f":"+'GHG Balance'!O25*(1+Growth!$H26)","v":0},39398.690409570656]
[null,"    Industry - paper and pulp",null,{"$f":"+'GHG Balance'!D26*(1+Growth!$H27)","v":5.3421941906644834},{"$f":"+'GHG Balance'!E26*(1+Growth!$H27)","v":0},{"$f":"+'GHG Balance'!F26*(1+Growth!$H27)","v":0},{"$f":"+'GHG Balance'!G26*(1+Growth!$H27)","v":57.473830331950197},{"$f":"+'GHG Balance'!H26*(1+Growth!$H27)","v":0},{"$f":"+'GHG Balance'!I26*(1+Growth!$H27)","v":0},62.816024522614683,{"$f":"+'GHG Balance'!K26*(1+Growth!$H27)","v":181.82886408952572},{"$f":"+'GHG Balance'!L26*(1+Growth!$H27)","v":669.94881661808006},{"$f":"+'GHG Balance'!M26*(1+Growth!$H27)","v":869.83943990907676},{"$f":"+'GHG Balance'!N26*(1+Growth!$H27)","v":0},{"$f":"+'GHG Balance'!O26*(1+Growth!$H27)","v":0},1784.4331451392973]
[null,"    Industry - transport equipment",null,{"$f":"+'GHG Balance'!D27*(1+Growth!$H28)","v":122.87046638528312},{"$f":"+'GHG Balance'!E27*(1+Growth!$H28)","v":0},{"$f":"+'GHG Balance'!F27*(1+Growth!$H28)","v":0},{"$f":"+'GHG Balance'!G27*(1+Growth!$H28)","v":40.231681232365133},{"$f":"+'GHG Balance'!H27*(1+Growth!$H28)","v":0},{"$f":"+'GHG Balance'!I27*(1+Growth!$H28)","v":0},163.10214761764826,{"$f":"+'GHG Balance'!K27*(1+Growth!$H28)","v":0},{"$f":"+'GHG Balance'!L27*(1+Growth!$H28)","v":26.53262640071604},{"$f":"+'GHG Balance'!M27*(1+Growth!$H28)","v":697.43883019736791},{"$f":"+'GHG Balance'!N27*(1+Growth!$H28)","v":0},{"$f":"+'GHG Balance'!O27*(1+Growth!$H28)","v":0},887.07360421573219]
[null,"    Industry - textile and leather",null,{"$f":"+'GHG Balance'!D28*(1+Growth!$H29)","v":64.106330287973805},{"$f":"+'GHG Balance'!E28*(1+Growth!$H29)","v":0},{"$f":"+'GHG Balance'!F28*(1+Growth!$H29)","v":0},{"$f":"+'GHG Balance'!G28*(1+Growth!$H29)","v":34.484298199170112},{"$f":"+'GHG Balance'!H28*(1+Growth!$H29)","v":0},{"$f":"+'GHG Balance'!I28*(1+Growth!$H29)","v":0},98.590628487143917,{"$f":"+'GHG Balance'!K28*(1+Growth!$H29)","v":1501.1452732972471},{"$f":"+'GHG Balance'!L28*(1+Growth!$H29)","v":3601.8040338972032},{"$f":"+'GHG Balance'!M28*(1+Growth!$H29)","v":4693.9984189688021},{"$f":"+'GHG Balance'!N28*(1+Growth!$H29)","v":0},{"$f":"+'GHG Balance'!O28*(1+Growth!$H29)","v":0},9895.5383546503963]
[null,"    Industry - miscellaneous",null,{"$f":"+'GHG Balance'!D29*(1+Growth!$H30)","v":0},{"$f":"+'GHG Balance'!E29*(1+Growth!$H30)","v":0},{"$f":"+'GHG Balance'!F29*(1+Growth!$H30)","v":0},{"$f":"+'GHG Balance'!G29*(1+Growth!$H30)","v":0},{"$f":"+'GHG Balance'!H29*(1+Growth!$H30)","v":0},{"$f":"+'GHG Balance'!I29*(1+Growth!$H30)","v":0},0,{"$f":"+'GHG Balance'!K29*(1+Growth!$H30)","v":0},{"$f":"+'GHG Balance'!L29*(1+Growth!$H30)","v":3.316578300089505},{"$f":"+'GHG Balance'!M29*(1+Growth!$H30)","v":2433.1995143402555},{"$f":"+'GHG Balance'!N29*(1+Growth!$H30)","v":0},{"$f":"+'GHG Balance'!O29*(1+Growth!$H30)","v":0},2436.5160926403451]
[null,"    Transport - road",null,{"$f":"+'GHG Balance'!D30*(1+Growth!$H34)","v":16395.1939711493},{"$f":"+'GHG Balance'!E30*(1+Growth!$H34)","v":11275.55303218227},{"$f":"+'GHG Balance'!F30*(1+Growth!$H34)","v":0},{"$f":"+'GHG Balance'!G30*(1+Growth!$H34)","v":94418.008469327789},{"$f":"+'GHG Balance'!H30*(1+Growth!$H34)","v":0},{"$f":"+'GHG Balance'!I30*(1+Growth!$H34)","v":0},122088.75547265937,{"$f":"+'GHG Balance'!K30*(1+Growth!$H34)","v":0},{"$f":"+'GHG Balance'!L30*(1+Growth!$H34)","v":0},{"$f":"+'GHG Balance'!M30*(1+Growth!$H34)","v":336.96482807288561},{"$f":"+'GHG Balance'!N30*(1+Growth!$H34)","v":0},{"$f":"+'GHG Balance'!O30*(1+Growth!$H34)","v":0},122425.72030073225]
[null,"    Transport - rail",null,{"$f":"+'GHG Balance'!D31*(1+Growth!$H35)","v":0},{"$f":"+'GHG Balance'!E31*(1+Growth!$H35)","v":0},{"$f":"+'GHG Balance'!F31*(1+Growth!$H35)","v":0},{"$f":"+'GHG Balance'!G31*(1+Growth!$H35)","v":775.89670948132766},{"$f":"+'GHG Balance'!H31*(1+Growth!$H35)","v":0},{"$f":"+'GHG Balance'!I31*(1+Growth!$H35)","v":0},775.89670948132766,{"$f":"+'GHG Balance'!K31*(1+Growth!$H35)","v":0},{"$f":"+'GHG Balance'!L31*(1+Growth!$H35)","v":0},{"$f":"+'GHG Balance'!M31*(1+Growth!$H35)","v":0},{"$f":"+'GHG Balance'!N31*(1+Growth!$H35)","v":0},{"$f":"+'GHG Balance'!O31*(1+Growth!$H35)","v":0},775.89670948132766]
[null,"    Transport - domestic air",null,{"$f":"+'GHG Balance'!D32*(1+Growth!$H36)","v":0},{"$f":"+'GHG Balance'!E32*(1+Growth!$H36)","v":0},{"$f":"+'GHG Balance'!F32*(1+Growth!$H36)","v":7530.9014139278734},{"$f":"+'GHG Balance'!G32*(1+Growth!$H36)","v":0},{"$f":"+'GHG Balance'!H32*(1+Growth!$H36)","v":0},{"$f":"+'GHG Balance'!I32*(1+Growth!$H36)","v":0},7530.9014139278734,{"$f":"+'GHG Balance'!K32*(1+Growth!$H36)","v":0},{"$f":"+'GHG Balance'!L32*(1+Growth!$H36)","v":0},{"$f":"+'GHG Balance'!M32*(1+Growth!$H36)","v":0},{"$f":"+'GHG Balance'!N32*(1+Growth!$H36)","v":0},{"$f":"+'GHG Balance'!O32*(1+Growth!$H36)","v":0},7530.9014139278734]
[null,"    Transport - navigation",null,{"$f":"+'GHG Balance'!D33*(1+Growth!$H37)","v":0},{"$f":"+'GHG Balance'!E33*(1+Growth!$H37)","v":0},{"$f":"+'GHG Balance'!F33*(1+Growth!$H37)","v":0},{"$f":"+'GHG Balance'!G33*(1+Growth!$H37)","v":0},{"$f":"+'GHG Balance'!H33*(1+Growth!$H37)","v":1019.0174810436961},{"$f":"+'GHG Balance'!I33*(1+Growth!$H37)","v":0},1019.0174810436961,{"$f":"+'GHG Balance'!K33*(1+Growth!$H37)","v":0},{"$f":"+'GHG Balance'!L33*(1+Growth!$H37)","v":0},{"$f":"+'GHG Balance'!M33*(1+Growth!$H37)","v":0},{"$f":"+'GHG Balance'!N33*(1+Growth!$H37)","v":0},{"$f":"+'GHG Balance'!O33*(1+Growth!$H37)","v":0},1019.0174810436961]
[null,"    Households",null,{"$f":"+'GHG Balance'!D34*(1+Growth!$H40)","v":1308.8375767127984},{"$f":"+'GHG Balance'!E34*(1+Growth!$H40)","v":0},{"$f":"+'GHG Balance'!F34*(1+Growth!$H40)","v":0},{"$f":"+'GHG Balance'!G34*(1+Growth!$H40)","v":0},{"$f":"+'GHG Balance'!H34*(1+Growth!$H40)","v":0},{"$f":"+'GHG Balance'!I34*(1+Growth!$H41)","v":334.04670144629227},1642.8842781590906,{"$f":"+'GHG Balance'!K34*(1+Growth!$H40)","v":6410.5246037144416},{"$f":"+'GHG Balance'!L34*(1+Growth!$H40)","v":7714.3611260081898},{"$f":"+'GHG Balance'!M34*(1+Growth!$H40)","v":43100.152427927227},{"$f":"+'GHG Balance'!N34*(1+Growth!$H40)","v":0},{"$f":"+'GHG Balance'!O34*(1+Growth!$H40)","v":0},58867.922435808949]
[null,"    Services",null,{"$f":"+'GHG Balance'!D35*(1+Growth!$H44)","v":3050.3928828694197},{"$f":"+'GHG Balance'!E35*(1+Growth!$H44)","v":0},{"$f":"+'GHG Balance'!F35*(1+Growth!$H44)","v":0},{"$f":"+'GHG Balance'!G35*(1+Growth!$H44)","v":0},{"$f":"+'GHG Balance'!H35*(1+Growth!$H44)","v":0},{"$f":"+'GHG Balance'!I35*(1+Growth!$H44)","v":0},3050.3928828694197,{"$f":"+'GHG Balance'!K35*(1+Growth!$H44)","v":22085.86411952542},{"$f":"+'GHG Balance'!L35*(1+Growth!$H44)","v":2686.4284230724998},{"$f":"+'GHG Balance'!M35*(1+Growth!$H44)","v":12385.41652951618},{"$f":"+'GHG Balance'!N35*(1+Growth!$H44)","v":260.42650470941919},{"$f":"+'GHG Balance'!O35*(1+Growth!$H44)","v":0},40468.528459692934]
[null,"    Agriculture & Fishery",null,{"$f":"+'GHG Balance'!D36*(1+Growth!$H47)","v":0},{"$f":"+'GHG Balance'!E36*(1+Growth!$H47)","v":0},{"$f":"+'GHG Balance'!F36*(1+Growth!$H47)","v":0},{"$f":"+'GHG Balance'!G36*(1+Growth!$H47)","v":15615.639701190868},{"$f":"+'GHG Balance'!H36*(1+Growth!$H47)","v":0},{"$f":"+'GHG Balance'!I36*(1+Growth!$H47)","v":0},15615.639701190868,{"$f":"+'GHG Balance'!K36*(1+Growth!$H47)","v":0},{"$f":"+'GHG Balance'!L36*(1+Growth!$H47)","v":0},{"$f":"+'GHG Balance'!M36*(1+Growth!$H47)","v":521.12002481039281},{"$f":"+'GHG Balance'!N36*(1+Growth!$H47)","v":0},{"$f":"+'GHG Balance'!O36*(1+Growth!$H47)","v":0},16136.759726001261]
[null,"    Non energy uses",null,{"$f":"+'GHG Balance'!D37*(1+Growth!$H49)","v":0},{"$f":"+'GHG Balance'!E37*(1+Growth!$H49)","v":0},{"$f":"+'GHG Balance'!F37*(1+Growth!$H49)","v":0},{"$f":"+'GHG Balance'!G37*(1+Growth!$H49)","v":0},{"$f":"+'GHG Balance'!H37*(1+Growth!$H49)","v":0},{"$f":"+'GHG Balance'!I37*(1+Growth!$H49)","v":0},0,{"$f":"+'GHG Balance'!K37*(1+Growth!$H49)","v":0},{"$f":"+'GHG Balance'!L37*(1+Growth!$H49)","v":0},{"$f":"+'GHG Balance'!M37*(1+Growth!$H49)","v":0},{"$f":"+'GHG Balance'!N37*(1+Growth!$H49)","v":0},{"$f":"+'GHG Balance'!O37*(1+Growth!$H49)","v":0},0]
[]
[null,"Non-CO2 emissions, non-fuel combustion sectors",null,"ktCO2e"]
[null,"CH4 from energy combustion",null,{"$f":"IF(P17=0,0,+'GHG Balance'!D41*'BAU projected GHG Balances'!P19/'GHG Balance'!P17)","v":9063.4801922033857}]
[null,"N2O from energy combustion",null,{"$f":"IF(P18=0,0,+'GHG Balance'!D42*'BAU projected GHG Balances'!P20/'GHG Balance'!P18)","v":6939.5348241035617}]
[null,"Total Agriculture",null,{"$f":"SUM(D45:D49)","v":76081.794067429422}]
[null,"  Enteric fermentation",null,{"$f":"+'GHG Balance'!D44*(1+Growth!H$50)","v":36135.22360780475}]
[null,"  Manure management",null,{"$f":"+'GHG Balance'!D45*(1+Growth!H$50)","v":8472.0488553853429}]
[null,"  Rice cultivation",null,{"$f":"+'GHG Balance'!D46*(1+Growth!H$51)","v":268.78327586882438}]
[null,"  N2O from agricultural soils",null,{"$f":"+'GHG Balance'!D47*(1+Growth!H$52)","v":30746.118926634819}]
[null,"  Burning of agricultural residues",null,{"$f":"+'GHG Balance'!D48*(1+Growth!H$53)","v":459.61940173568962}]
[null,"Fugitive (CH4)",null,{"$f":"IF('GHG Balance'!M15=0,0,'GHG Balance'!D49*'BAU projected GHG Balances'!M17/'GHG Balance'!M15)","v":7397.9918344185326}]
[null,"Forestry",null,{"$f":"+'GHG Balance'!D50*(1+Growth!H$54)","v":-64020}]
[null,"Waste - solid",null,{"$f":"+'GHG Balance'!D51*(1+Growth!H56)","v":16880}]
[null,"Waste - liquid",null,{"$f":"+'GHG Balance'!D52*(1+Growth!H57)","v":0}]
[null,"Industrial processes",null,{"$f":"+'GHG Balance'!D53*(1+Growth!H32)","v":60720}]
[null,"Total Non-CO2 emissions, non-fuel combustion sectors",null,{"$f":"D42+D43+D44+D50+D51+D52+D53+D54","v":113062.8009181549}]
[null,"Total GHG emission",null,{"$f":"+D42+D43+D44+D50+D51+D52+D53+D54+P17","v":802390.73597184953}]
[]
[null,{"$f":"\"CO2 emissions from fuel combustion - 2030 - \"&Assumptions!C9","v":"CO2 emissions from fuel combustion - 2030 - Country X"}]
[null,"ktCO2",null,"LPG","Gasoline","Jet Fuel","Diesel","Fueloil","Kerosene and other","Total oil products","Coal","Lignite","Gas","Coke","Petrocoke","Total"]
[null,"Unit",null,"kt","kt","kt","kt","kt","kt","kt","kt","kt","kt","kt","kt","kt"]
[null,"Total",null,{"$f":"+D62+D63","v":28560.498321281113},15089.233469251554,10078.044894502289,154833.4592280034,3487.4318051812274,447.0298399883394,212495.6975582079,159934.42559116211,250348.43697638766,233374.56778275082,{"$f":"+N62+N63","v":35831.123683456171},{"$f":"+O62+O63","v":30492.022451081542},{"$f":"+P62+P63","v":922476.27404304629}]
[null,"    Fossil power plants",null,{"$f":"'GHG Balance'!D14*'BAU projected Energy Balances'!D133","v":0},{"$f":"'GHG Balance'!E14*'BAU projected Energy Balances'!E133","v":0},{"$f":"'GHG Balance'!F14*'BAU projected Energy Balances'!F133","v":0},{"$f":"'GHG Balance'!G14*'BAU projected Energy Balances'!G133","v":1830.5282050700325},{"$f":"'GHG Balance'!H14*'BAU projected Energy Balances'!H133","v":1691.5534610601258},{"$f":"'GHG Balance'!I14*'BAU projected Energy Balances'!I133","v":0},{"$f":"SUM(D62:I62)","v":3522.0816661301583},{"$f":"'GHG Balance'!K14*'BAU projected Energy Balances'!K133","v":90942.439007733308},{"$f":"'GHG Balance'!L14*'BAU projected Energy Balances'!L133","v":218574.43314144175},{"$f":"'GHG Balance'!M14*'BAU projected Energy Balances'!M133","v":102807.92555307801},{"$f":"'GHG Balance'!N14*'BAU projected Energy Balances'!N133","v":0},{"$f":"'GHG Balance'!O14*'BAU projected Energy Balances'!O133","v":0},{"$f":"SUM(J62:O62)","v":415846.87936838326}]
[null,"FINAL CONSUMPTION",null,{"$f":"SUM(D64:D83)","v":28560.498321281113},15089.233469251554,10078.044894502289,153002.93102293336,1795.8783441211017,447.0298399883394,{"$f":"SUM(D63:I63)","v":208973.61589207774},{"$f":"SUM(K64:K83)","v":68991.986583428792},31774.003834945917,130566.64222967281,35831.123683456171,30492.022451081542,506629.39467466302]
[null,"    Industry - steel",null,{"$f":"+'GHG Balance'!D18*(1+Growth!$I19)","v":0},{"$f":"+'GHG Balance'!E18*(1+Growth!$I19)","v":0},{"$f":"+'GHG Balance'!F18*(1+Growth!$I19)","v":0},{"$f":"+'GHG Balance'!G18*(1+Growth!$I19)","v":130.75201464785945},{"$f":"+'GHG Balance'!H18*(1+Growth!$I19)","v":0},{"$f":"+'GHG Balance'!I18*(1+Growth!$I19)","v":0},{"$f":"SUM(D64:I64)","v":130.75201464785945},{"$f":"+'GHG Balance'!K18*(1+Growth!$I19)","v":96.199456358127421},{"$f":"+'GHG Balance'!L18*(1+Growth!$I19)","v":115.39657769361555},{"$f":"+'GHG Balance'!M18*(1+Growth!$I19)","v":1205.9888242570478},{"$f":"+'GHG Balance'!N18*(1+Growth!$I19)","v":0},{"$f":"+'GHG Balance'!O18*(1+Growth!$I19)","v":0},{"$f":"SUM(J64:O64)","v":1548.3368729566503}]
[null,"    Industry - chemical",null,{"$f":"+'GHG Balance'!D19*(1+Growth!$I20)","v":64.341548158080116},{"$f":"+'GHG Balance'!E19*(1+Growth!$I20)","v":0},{"$f":"+'GHG Balance'!F19*(1+Growth!$I20)","v":0},{"$f":"+'GHG Balance'!G19*(1+Growth!$I20)","v":30.765179917143396},{"$f":"+'GHG Balance'!H19*(1+Growth!$I20)","v":22.355332084495046},{"$f":"+'GHG Balance'!I19*(1+Growth!$I20)","v":0},117.46206015971856,{"$f":"+'GHG Balance'!K19*(1+Growth!$I20)","v":2229.5638708883648},{"$f":"+'GHG Balance'!L19*(1+Growth!$I20)","v":1442.4572211701945},{"$f":"+'GHG Balance'!M19*(1+Growth!$I20)","v":13580.482847068495},{"$f":"+'GHG Balance'!N19*(1+Growth!$I20)","v":0},{"$f":"+'GHG Balance'!O19*(1+Growth!$I20)","v":0},17369.965999286775]
[null,"    Industry - non metallic mineral",null,{"$f":"+'GHG Balance'!D20*(1+Growth!$I21)","v":21.447182719360036},{"$f":"+'GHG Balance'!E20*(1+Growth!$I21)","v":0},{"$f":"+'GHG Balance'!F20*(1+Growth!$I21)","v":0},{"$f":"+'GHG Balance'!G20*(1+Growth!$I21)","v":184.59107950286034},{"$f":"+'GHG Balance'!H20*(1+Growth!$I21)","v":134.13199250697025},{"$f":"+'GHG Balance'!I20*(1+Growth!$I21)","v":0},340.17025472919062,{"$f":"+'GHG Balance'!K20*(1+Growth!$I21)","v":18713.623657431021},{"$f":"+'GHG Balance'!L20*(1+Growth!$I21)","v":6240.2918552778265},{"$f":"+'GHG Balance'!M20*(1+Growth!$I21)","v":9878.621499566425},{"$f":"+'GHG Balance'!N20*(1+Growth!$I21)","v":0},{"$f":"+'GHG Balance'!O20*(1+Growth!$I21)","v":30439.861122352908},65612.568389357373]
[null,"    Industry - food processing and beverage",null,{"$f":"+'GHG Balance'!D21*(1+Growth!$I22)","v":142.98121812906692},{"$f":"+'GHG Balance'!E21*(1+Growth!$I22)","v":0},{"$f":"+'GHG Balance'!F21*(1+Growth!$I22)","v":0},{"$f":"+'GHG Balance'!G21*(1+Growth!$I22)","v":46.147769875715085},{"$f":"+'GHG Balance'!H21*(1+Growth!$I22)","v":275.71576237543883},{"$f":"+'GHG Balance'!I21*(1+Growth!$I22)","v":0},464.84475038022083,{"$f":"+'GHG Balance'!K21*(1+Growth!$I22)","v":1290.2044735090028},{"$f":"+'GHG Balance'!L21*(1+Growth!$I22)","v":3492.9656401875172},{"$f":"+'GHG Balance'!M21*(1+Growth!$I22)","v":5149.0479366105255},{"$f":"+'GHG Balance'!N21*(1+Growth!$I22)","v":355.77002238892652},{"$f":"+'GHG Balance'!O21*(1+Growth!$I22)","v":52.161328728634103},10804.994151804827]
[null,"    Industry - construction",null,{"$f":"+'GHG Balance'!D22*(1+Growth!$I23)","v":0},{"$f":"+'GHG Balance'!E22*(1+Growth!$I23)","v":0},{"$f":"+'GHG Balance'!F22*(1+Growth!$I23)","v":0},{"$f":"+'GHG Balance'!G22*(1+Growth!$I23)","v":1130.6203619550195},{"$f":"+'GHG Balance'!H22*(1+Growth!$I23)","v":0},{"$f":"+'GHG Balance'!I22*(1+Growth!$I23)","v":0},1130.6203619550195,{"$f":"+'GHG Balance'!K22*(1+Growth!$I23)","v":5.6587915504780835},{"$f":"+'GHG Balance'!L22*(1+Growth!$I23)","v":13.314989733878718},{"$f":"+'GHG Balance'!M22*(1+Growth!$I23)","v":1887.6346814458141},{"$f":"+'GHG Balance'!N22*(1+Growth!$I23)","v":0},{"$f":"+'GHG Balance'!O22*(1+Growth!$I23)","v":0},3037.2288246851904]
[null,"    Industry - mining",null,{"$f":"+'GHG Balance'!D23*(1+Growth!$I24)","v":0},{"$f":"+'GHG Balance'!E23*(1+Growth!$I24)","v":0},{"$f":"+'GHG Balance'!F23*(1+Growth!$I24)","v":0},{"$f":"+'GHG Balance'!G23*(1+Growth!$I24)","v":2891.9269122114788},{"$f":"+'GHG Balance'!H23*(1+Growth!$I24)","v":0},{"$f":"+'GHG Balance'!I23*(1+Growth!$I24)","v":0},2891.9269122114788,{"$f":"+'GHG Balance'!K23*(1+Growth!$I24)","v":107.51703945908358},{"$f":"+'GHG Balance'!L23*(1+Growth!$I24)","v":417.20301166153325},{"$f":"+'GHG Balance'!M23*(1+Growth!$I24)","v":681.64585718876617},{"$f":"+'GHG Balance'!N23*(1+Growth!$I24)","v":0},{"$f":"+'GHG Balance'!O23*(1+Growth!$I24)","v":0},4098.2928205208618]
[null,"    Industry - machinery",null,{"$f":"+'GHG Balance'!D24*(1+Growth!$I25)","v":35.745304532266729},{"$f":"+'GHG Balance'!E24*(1+Growth!$I25)","v":0},{"$f":"+'GHG Balance'!F24*(1+Growth!$I25)","v":0},{"$f":"+'GHG Balance'!G24*(1+Growth!$I25)","v":23.073884937857542},{"$f":"+'GHG Balance'!H24*(1+Growth!$I25)","v":0},{"$f":"+'GHG Balance'!I24*(1+Growth!$I25)","v":0},58.819189470124272,{"$f":"+'GHG Balance'!K24*(1+Growth!$I25)","v":16.976374651434249},{"$f":"+'GHG Balance'!L24*(1+Growth!$I25)","v":75.451608491979414},{"$f":"+'GHG Balance'!M24*(1+Growth!$I25)","v":361.79664727711435},{"$f":"+'GHG Balance'!N24*(1+Growth!$I25)","v":0},{"$f":"+'GHG Balance'!O24*(1+Growth!$I25)","v":0},513.04381989065223]
[null,"    Industry - non ferrous metals",null,{"$f":"+'GHG Balance'!D25*(1+Growth!$I26)","v":264.51525353877378},{"$f":"+'GHG Balance'!E25*(1+Growth!$I26)","v":0},{"$f":"+'GHG Balance'!F25*(1+Growth!$I26)","v":0},{"$f":"+'GHG Balance'!G25*(1+Growth!$I26)","v":99.986834730716012},{"$f":"+'GHG Balance'!H25*(1+Growth!$I26)","v":0},{"$f":"+'GHG Balance'!I25*(1+Growth!$I26)","v":0},364.50208826948978,{"$f":"+'GHG Balance'!K25*(1+Growth!$I26)","v":6145.4476238191992},{"$f":"+'GHG Balance'!L25*(1+Growth!$I26)","v":301.80643396791766},{"$f":"+'GHG Balance'!M25*(1+Growth!$I26)","v":10785.734832594553},{"$f":"+'GHG Balance'!N25*(1+Growth!$I26)","v":35126.844251380135},{"$f":"+'GHG Balance'!O25*(1+Growth!$I26)","v":0},52724.335230031298]
[null,"    Industry - paper and pulp",null,{"$f":"+'GHG Balance'!D26*(1+Growth!$I27)","v":7.1490609064533457},{"$f":"+'GHG Balance'!E26*(1+Growth!$I27)","v":0},{"$f":"+'GHG Balance'!F26*(1+Growth!$I27)","v":0},{"$f":"+'GHG Balance'!G26*(1+Growth!$I27)","v":76.912949792858484},{"$f":"+'GHG Balance'!H26*(1+Growth!$I27)","v":0},{"$f":"+'GHG Balance'!I26*(1+Growth!$I27)","v":0},84.062010699311827,{"$f":"+'GHG Balance'!K26*(1+Growth!$I27)","v":243.32803667055757},{"$f":"+'GHG Balance'!L26*(1+Growth!$I27)","v":896.54264208116706},{"$f":"+'GHG Balance'!M26*(1+Growth!$I27)","v":1164.0413868915853},{"$f":"+'GHG Balance'!N26*(1+Growth!$I27)","v":0},{"$f":"+'GHG Balance'!O26*(1+Growth!$I27)","v":0},2387.9740763426216]
[null,"    Industry - transport equipment",null,{"$f":"+'GHG Balance'!D27*(1+Growth!$I28)","v":164.42840084842695},{"$f":"+'GHG Balance'!E27*(1+Growth!$I28)","v":0},{"$f":"+'GHG Balance'!F27*(1+Growth!$I28)","v":0},{"$f":"+'GHG Balance'!G27*(1+Growth!$I28)","v":53.839064855000927},{"$f":"+'GHG Balance'!H27*(1+Growth!$I28)","v":0},{"$f":"+'GHG Balance'!I27*(1+Growth!$I28)","v":0},218.26746570342789,{"$f":"+'GHG Balance'!K27*(1+Growth!$I28)","v":0},{"$f":"+'GHG Balance'!L27*(1+Growth!$I28)","v":35.506639290343244},{"$f":"+'GHG Balance'!M27*(1+Growth!$I28)","v":933.33048138154129},{"$f":"+'GHG Balance'!N27*(1+Growth!$I28)","v":0},{"$f":"+'GHG Balance'!O27*(1+Growth!$I28)","v":0},1187.1045863753125]
[null,"    Industry - textile and leather",null,{"$f":"+'GHG Balance'!D28*(1+Growth!$I29)","v":85.788730877440145},{"$f":"+'GHG Balance'!E28*(1+Growth!$I29)","v":0},{"$f":"+'GHG Balance'!F28*(1+Growth!$I29)","v":0},{"$f":"+'GHG Balance'!G28*(1+Growth!$I29)","v":46.147769875715085},{"$f":"+'GHG Balance'!H28*(1+Growth!$I29)","v":0},{"$f":"+'GHG Balance'!I28*(1+Growth!$I29)","v":0},131.93650075315523,{"$f":"+'GHG Balance'!K28*(1+Growth!$I29)","v":2008.8710004197192},{"$f":"+'GHG Balance'!L28*(1+Growth!$I29)","v":4820.0262836640968},{"$f":"+'GHG Balance'!M28*(1+Growth!$I29)","v":6281.628745478014},{"$f":"+'GHG Balance'!N28*(1+Growth!$I29)","v":0},{"$f":"+'GHG Balance'!O28*(1+Growth!$I29)","v":0},13242.462530314984]
[null,"    Industry - miscellaneous",null,{"$f":"+'GHG Balance'!D29*(1+Growth!$I30)","v":0},{"$f":"+'GHG Balance'!E29*(1+Growth!$I30)","v":0},{"$f":"+'GHG Balance'!F29*(1+Growth!$I30)","v":0},{"$f":"+'GHG Balance'!G29*(1+Growth!$I30)","v":0},{"$f":"+'GHG Balance'!H29*(1+Growth!$I30)","v":0},{"$f":"+'GHG Balance'!I29*(1+Growth!$I30)","v":0},0,{"$f":"+'GHG Balance'!K29*(1+Growth!$I30)","v":0},{"$f":"+'GHG Balance'!L29*(1+Growth!$I30)","v":4.4383299112929055},{"$f":"+'GHG Balance'!M29*(1+Growth!$I30)","v":3256.1698254940293},{"$f":"+'GHG Balance'!N29*(1+Growth!$I30)","v":0},{"$f":"+'GHG Balance'!O29*(1+Growth!$I30)","v":0},3260.6081554053221]
[null,"    Transport - road",null,{"$f":"+'GHG Balance'!D30*(1+Growth!$I34)","v":21940.467921905318},{"$f":"+'GHG Balance'!E30*(1+Growth!$I34)","v":15089.233469251554},{"$f":"+'GHG Balance'!F30*(1+Growth!$I34)","v":0},{"$f":"+'GHG Balance'!G30*(1+Growth!$I34)","v":126352.59391970791},{"$f":"+'GHG Balance'!H30*(1+Growth!$I34)","v":0},{"$f":"+'GHG Balance'!I30*(1+Growth!$I34)","v":0},163382.29531086478,{"$f":"+'GHG Balance'!K30*(1+Growth!$I34)","v":0},{"$f":"+'GHG Balance'!L30*(1+Growth!$I34)","v":0},{"$f":"+'GHG Balance'!M30*(1+Growth!$I34)","v":450.9349516787222},{"$f":"+'GHG Balance'!N30*(1+Growth!$I34)","v":0},{"$f":"+'GHG Balance'!O30*(1+Growth!$I34)","v":0},163833.23026254351]
[null,"    Transport - rail",null,{"$f":"+'GHG Balance'!D31*(1+Growth!$I35)","v":0},{"$f":"+'GHG Balance'!E31*(1+Growth!$I35)","v":0},{"$f":"+'GHG Balance'!F31*(1+Growth!$I35)","v":0},{"$f":"+'GHG Balance'!G31*(1+Growth!$I35)","v":1038.3248222035895},{"$f":"+'GHG Balance'!H31*(1+Growth!$I35)","v":0},{"$f":"+'GHG Balance'!I31*(1+Growth!$I35)","v":0},1038.3248222035895,{"$f":"+'GHG Balance'!K31*(1+Growth!$I35)","v":0},{"$f":"+'GHG Balance'!L31*(1+Growth!$I35)","v":0},{"$f":"+'GHG Balance'!M31*(1+Growth!$I35)","v":0},{"$f":"+'GHG Balance'!N31*(1+Growth!$I35)","v":0},{"$f":"+'GHG Balance'!O31*(1+Growth!$I35)","v":0},1038.3248222035895]
[null,"    Transport - domestic air",null,{"$f":"+'GHG Balance'!D32*(1+Growth!$I36)","v":0},{"$f":"+'GHG Balance'!E32*(1+Growth!$I36)","v":0},{"$f":"+'GHG Balance'!F32*(1+Growth!$I36)","v":10078.044894502289},{"$f":"+'GHG Balance'!G32*(1+Growth!$I36)","v":0},{"$f":"+'GHG Balance'!H32*(1+Growth!$I36)","v":0},{"$f":"+'GHG Balance'!I32*(1+Growth!$I36)","v":0},10078.044894502289,{"$f":"+'GHG Balance'!K32*(1+Growth!$I36)","v":0},{"$f":"+'GHG Balance'!L32*(1+Growth!$I36)","v":0},{"$f":"+'GHG Balance'!M32*(1+Growth!$I36)","v":0},{"$f":"+'GHG Balance'!N32*(1+Growth!$I36)","v":0},{"$f":"+'GHG Balance'!O32*(1+Growth!$I36)","v":0},10078.044894502289]
[null,"    Transport - navigation",null,{"$f":"+'GHG Balance'!D33*(1+Growth!$I37)","v":0},{"$f":"+'GHG Balance'!E33*(1+Growth!$I37)","v":0},{"$f":"+'GHG Balance'!F33*(1+Growth!$I37)","v":0},{"$f":"+'GHG Balance'!G33*(1+Growth!$I37)","v":0},{"$f":"+'GHG Balance'!H33*(1+Growth!$I37)","v":1363.6752571541977},{"$f":"+'GHG Balance'!I33*(1+Growth!$I37)","v":0},1363.6752571541977,{"$f":"+'GHG Balance'!K33*(1+Growth!$I37)","v":0},{"$f":"+'GHG Balance'!L33*(1+Growth!$I37)","v":0},{"$f":"+'GHG Balance'!M33*(1+Growth!$I37)","v":0},{"$f":"+'GHG Balance'!N33*(1+Growth!$I37)","v":0},{"$f":"+'GHG Balance'!O33*(1+Growth!$I37)","v":0},1363.6752571541977]
[null,"    Households",null,{"$f":"+'GHG Balance'!D34*(1+Growth!$I40)","v":1751.5199220810696},{"$f":"+'GHG Balance'!E34*(1+Growth!$I40)","v":0},{"$f":"+'GHG Balance'!F34*(1+Growth!$I40)","v":0},{"$f":"+'GHG Balance'!G34*(1+Growth!$I40)","v":0},{"$f":"+'GHG Balance'!H34*(1+Growth!$I40)","v":0},{"$f":"+'GHG Balance'!I34*(1+Growth!$I41)","v":447.0298399883394},2198.5497620694091,{"$f":"+'GHG Balance'!K34*(1+Growth!$I40)","v":8578.7279905247742},{"$f":"+'GHG Balance'!L34*(1+Growth!$I40)","v":10323.555373667299},{"$f":"+'GHG Balance'!M34*(1+Growth!$I40)","v":57677.726377510982},{"$f":"+'GHG Balance'!N34*(1+Growth!$I40)","v":0},{"$f":"+'GHG Balance'!O34*(1+Growth!$I40)","v":0},78778.559503772471]
[null,"    Services",null,{"$f":"+'GHG Balance'!D35*(1+Growth!$I44)","v":4082.1137775848601},{"$f":"+'GHG Balance'!E35*(1+Growth!$I44)","v":0},{"$f":"+'GHG Balance'!F35*(1+Growth!$I44)","v":0},{"$f":"+'GHG Balance'!G35*(1+Growth!$I44)","v":0},{"$f":"+'GHG Balance'!H35*(1+Growth!$I44)","v":0},{"$f":"+'GHG Balance'!I35*(1+Growth!$I44)","v":0},4082.1137775848601,{"$f":"+'GHG Balance'!K35*(1+Growth!$I44)","v":29555.868268147031},{"$f":"+'GHG Balance'!L35*(1+Growth!$I44)","v":3595.0472281472544},{"$f":"+'GHG Balance'!M35*(1+Growth!$I44)","v":16574.481189028385},{"$f":"+'GHG Balance'!N35*(1+Growth!$I44)","v":348.50940968711171},{"$f":"+'GHG Balance'!O35*(1+Growth!$I44)","v":0},54156.019872594647]
[null,"    Agriculture & Fishery",null,{"$f":"+'GHG Balance'!D36*(1+Growth!$I47)","v":0},{"$f":"+'GHG Balance'!E36*(1+Growth!$I47)","v":0},{"$f":"+'GHG Balance'!F36*(1+Growth!$I47)","v":0},{"$f":"+'GHG Balance'!G36*(1+Growth!$I47)","v":20897.248458719649},{"$f":"+'GHG Balance'!H36*(1+Growth!$I47)","v":0},{"$f":"+'GHG Balance'!I36*(1+Growth!$I47)","v":0},20897.248458719649,{"$f":"+'GHG Balance'!K36*(1+Growth!$I47)","v":0},{"$f":"+'GHG Balance'!L36*(1+Growth!$I47)","v":0},{"$f":"+'GHG Balance'!M36*(1+Growth!$I47)","v":697.37614620081456},{"$f":"+'GHG Balance'!N36*(1+Growth!$I47)","v":0},{"$f":"+'GHG Balance'!O36*(1+Growth!$I47)","v":0},21594.624604920464]
[null,"    Non energy uses",null,{"$f":"+'GHG Balance'!D37*(1+Growth!$I49)","v":0},{"$f":"+'GHG Balance'!E37*(1+Growth!$I49)","v":0},{"$f":"+'GHG Balance'!F37*(1+Growth!$I49)","v":0},{"$f":"+'GHG Balance'!G37*(1+Growth!$I49)","v":0},{"$f":"+'GHG Balance'!H37*(1+Growth!$I49)","v":0},{"$f":"+'GHG Balance'!I37*(1+Growth!$I49)","v":0},0,{"$f":"+'GHG Balance'!K37*(1+Growth!$I49)","v":0},{"$f":"+'GHG Balance'!L37*(1+Growth!$I49)","v":0},{"$f":"+'GHG Balance'!M37*(1+Growth!$I49)","v":0},{"$f":"+'GHG Balance'!N37*(1+Growth!$I49)","v":0},{"$f":"+'GHG Balance'!O37*(1+Growth!$I49)","v":0},0]
[]
[null,"Non-CO2 emissions, non-fuel combustion sectors",null,"ktCO2e"]
[null,"CH4 from energy combustion",null,{"$f":"IF(P61=0,0,+'GHG Balance'!D41*'BAU projected GHG Balances'!P63/'GHG Balance'!P17)","v":12128.981015277541}]
[null,"N2O from energy combustion",null,{"$f":"IF(P62=0,0,+'GHG Balance'!D42*'BAU projected GHG Balances'!P64/'GHG Balance'!P18)","v":9286.6629982613049}]
[null,"Total Agriculture",null,{"$f":"SUM(D89:D93)","v":88199.651388602462}]
[null,"  Enteric fermentation",null,{"$f":"+'GHG Balance'!D44*(1+Growth!I$50)","v":41890.627897561346}]
[null,"  Manure management",null,{"$f":"+'GHG Balance'!D45*(1+Growth!I$50)","v":9821.4265942512175}]
[null,"  Rice cultivation",null,{"$f":"+'GHG Balance'!D46*(1+Growth!I$51)","v":311.59348332015281}]
[null,"  N2O from agricultural soils",null,{"$f":"+'GHG Balance'!D47*(1+Growth!I$52)","v":35643.178556992287}]
[null,"  Burning of agricultural residues",null,{"$f":"+'GHG Balance'!D48*(1+Growth!I$53)","v":532.82485647746137}]
[null,"Fugitive (CH4)",null,{"$f":"IF('GHG Balance'!M15=0,0,'GHG Balance'!D49*'BAU projected GHG Balances'!M61/'GHG Balance'!M15)","v":9900.1818956948282}]
[null,"Forestry",null,{"$f":"+'GHG Balance'!D50*(1+Growth!I$54)","v":-64020}]
[null,"Waste - solid",null,{"$f":"+'GHG Balance'!D51*(1+Growth!I56)","v":16880}]
[null,"Waste - liquid",null,{"$f":"+'GHG Balance'!D52*(1+Growth!I57)","v":0}]
[null,"Industrial processes",null,{"$f":"+'GHG Balance'!D53*(1+Growth!I32)","v":60720}]
[null,"Total Non-CO2 emissions, non-fuel combustion sectors",null,{"$f":"D86+D87+D88+D94+D95+D96+D97+D98","v":133095.47729783616}]
[null,"Total GHG emission",null,{"$f":"+D86+D87+D88+D94+D95+D96+D97+D98+P61","v":1055571.7513408824}]
[]
[null,{"$f":"\"CO2 emissions from fuel combustion - 2035 - \"&Assumptions!C9","v":"CO2 emissions from fuel combustion - 2035 - Country X"}]
[null,"ktCO2",null,"LPG","Gasoline","Jet Fuel","Diesel","Fueloil","Kerosene and other","Total oil products","Coal","Lignite","Gas","Coke","Petrocoke","Total"]
[null,"Unit",null,"kt","kt","kt","kt","kt","kt","kt","kt","kt","kt","kt","kt","kt"]
[null,"Total",null,{"$f":"+D106+D107","v":38220.389362540263},20192.79817493042,13486.697450024063,207202.09540720098,4666.9704418292604,598.22676582283134,284367.1776023478,214028.33906485719,335022.68167398375,312307.81576822221,47950.126187350201,40805.204356790775,1234481.3446535519]
[null,"    Fossil power plants",null,{"$f":"'GHG Balance'!D14*'BAU projected Energy Balances'!D219","v":0},{"$f":"'GHG Balance'!E14*'BAU projected Energy Balances'!E219","v":0},{"$f":"'GHG Balance'!F14*'BAU projected Energy Balances'!F219","v":0},{"$f":"'GHG Balance'!G14*'BAU projected Energy Balances'!G219","v":2449.6596645429363},{"$f":"'GHG Balance'!H14*'BAU projected Energy Balances'!H219","v":2263.6801074684668},{"$f":"'GHG Balance'!I14*'BAU projected Energy Balances'!I219","v":0},{"$f":"SUM(D106:I106)","v":4713.3397720114026},{"$f":"'GHG Balance'!K14*'BAU projected Energy Balances'!K219","v":121701.49796947671},{"$f":"'GHG Balance'!L14*'BAU projected Energy Balances'!L219","v":292501.89703929861},{"$f":"'GHG Balance'!M14*'BAU projected Energy Balances'!M219","v":137580.19555512565},{"$f":"'GHG Balance'!N14*'BAU projected Energy Balances'!N219","v":0},{"$f":"'GHG Balance'!O14*'BAU projected Energy Balances'!O219","v":0},{"$f":"SUM(J106:O106)","v":556496.93033591239}]
[null,"FINAL CONSUMPTION",null,{"$f":"SUM(D108:D127)","v":38220.389362540263},20192.79817493042,13486.697450024063,204752.43574265804,2403.2903343607941,598.22676582283134,279653.83783033642,{"$f":"SUM(K108:K127)","v":92326.841095380485},{"$f":"SUM(L108:L127)","v":42520.784634685129},174727.62021309655,47950.126187350201,40805.204356790775,677984.41431763954]
[null,"    Industry - steel",null,{"$f":"+'GHG Balance'!D18*(1+Growth!$J19)","v":0},{"$f":"+'GHG Balance'!E18*(1+Growth!$J19)","v":0},{"$f":"+'GHG Balance'!F18*(1+Growth!$J19)","v":0},{"$f":"+'GHG Balance'!G18*(1+Growth!$J19)","v":174.97569032449542},{"$f":"+'GHG Balance'!H18*(1+Growth!$J19)","v":0},{"$f":"+'GHG Balance'!I18*(1+Growth!$J19)","v":0},174.97569032449542,{"$f":"+'GHG Balance'!K18*(1+Growth!$J19)","v":128.7365730496611},{"$f":"+'GHG Balance'!L18*(1+Growth!$J19)","v":154.42665183710201},{"$f":"+'GHG Balance'!M18*(1+Growth!$J19)","v":1613.8850909205332},{"$f":"+'GHG Balance'!N18*(1+Growth!$J19)","v":0},{"$f":"+'GHG Balance'!O18*(1+Growth!$J19)","v":0},{"$f":"SUM(J108:O108)","v":2072.0240061317918}]
[null,"    Industry - chemical",null,{"$f":"+'GHG Balance'!D19*(1+Growth!$J20)","v":86.103505447525009},{"$f":"+'GHG Balance'!E19*(1+Growth!$J20)","v":0},{"$f":"+'GHG Balance'!F19*(1+Growth!$J20)","v":0},{"$f":"+'GHG Balance'!G19*(1+Growth!$J20)","v":41.170750664587153},{"$f":"+'GHG Balance'!H19*(1+Growth!$J20)","v":29.916477191213207},{"$f":"+'GHG Balance'!I19*(1+Growth!$J20)","v":0},157.19073330332537,{"$f":"+'GHG Balance'!K19*(1+Growth!$J20)","v":2983.659398915675},{"$f":"+'GHG Balance'!L19*(1+Growth!$J20)","v":1930.3331479637752},{"$f":"+'GHG Balance'!M19*(1+Growth!$J20)","v":18173.749502105136},{"$f":"+'GHG Balance'!N19*(1+Growth!$J20)","v":0},{"$f":"+'GHG Balance'!O19*(1+Growth!$J20)","v":0},23244.932782287913]
[null,"    Industry - non metallic mineral",null,{"$f":"+'GHG Balance'!D20*(1+Growth!$J21)","v":28.701168482508336},{"$f":"+'GHG Balance'!E20*(1+Growth!$J21)","v":0},{"$f":"+'GHG Balance'!F20*(1+Growth!$J21)","v":0},{"$f":"+'GHG Balance'!G20*(1+Growth!$J21)","v":247.02450398752288},{"$f":"+'GHG Balance'!H20*(1+Growth!$J21)","v":179.4988631472792},{"$f":"+'GHG Balance'!I20*(1+Growth!$J21)","v":0},455.22453561731038,{"$f":"+'GHG Balance'!K20*(1+Growth!$J21)","v":25043.049827954663},{"$f":"+'GHG Balance'!L20*(1+Growth!$J21)","v":8350.9181724217469},{"$f":"+'GHG Balance'!M20*(1+Growth!$J21)","v":13219.823962149063},{"$f":"+'GHG Balance'!N20*(1+Growth!$J21)","v":0},{"$f":"+'GHG Balance'!O20*(1+Growth!$J21)","v":40735.400732524518},87804.417230667314]
[null,"    Industry - food processing and beverage",null,{"$f":"+'GHG Balance'!D21*(1+Growth!$J22)","v":191.34112321672225},{"$f":"+'GHG Balance'!E21*(1+Growth!$J22)","v":0},{"$f":"+'GHG Balance'!F21*(1+Growth!$J22)","v":0},{"$f":"+'GHG Balance'!G21*(1+Growth!$J22)","v":61.756125996880719},{"$f":"+'GHG Balance'!H21*(1+Growth!$J22)","v":368.96988535829615},{"$f":"+'GHG Balance'!I21*(1+Growth!$J22)","v":0},622.06713457189915,{"$f":"+'GHG Balance'!K21*(1+Growth!$J22)","v":1726.5846267836898},{"$f":"+'GHG Balance'!L21*(1+Growth!$J22)","v":4674.3759613768962},{"$f":"+'GHG Balance'!M21*(1+Growth!$J22)","v":6890.5876490607116},{"$f":"+'GHG Balance'!N21*(1+Growth!$J22)","v":476.10054370418629},{"$f":"+'GHG Balance'!O21*(1+Growth!$J22)","v":69.803624266259874},14459.519539763642]
[null,"    Industry - construction",null,{"$f":"+'GHG Balance'!D22*(1+Growth!$J23)","v":0},{"$f":"+'GHG Balance'!E22*(1+Growth!$J23)","v":0},{"$f":"+'GHG Balance'!F22*(1+Growth!$J23)","v":0},{"$f":"+'GHG Balance'!G22*(1+Growth!$J23)","v":1513.0250869235776},{"$f":"+'GHG Balance'!H22*(1+Growth!$J23)","v":0},{"$f":"+'GHG Balance'!I22*(1+Growth!$J23)","v":0},1513.0250869235776,{"$f":"+'GHG Balance'!K22*(1+Growth!$J23)","v":7.5727395911565365},{"$f":"+'GHG Balance'!L22*(1+Growth!$J23)","v":17.818459827357927},{"$f":"+'GHG Balance'!M22*(1+Growth!$J23)","v":2526.0810118756176},{"$f":"+'GHG Balance'!N22*(1+Growth!$J23)","v":0},{"$f":"+'GHG Balance'!O22*(1+Growth!$J23)","v":0},4064.4972982177096]
[null,"    Industry - mining",null,{"$f":"+'GHG Balance'!D23*(1+Growth!$J24)","v":0},{"$f":"+'GHG Balance'!E23*(1+Growth!$J24)","v":0},{"$f":"+'GHG Balance'!F23*(1+Growth!$J24)","v":0},{"$f":"+'GHG Balance'!G23*(1+Growth!$J24)","v":3870.0505624711923},{"$f":"+'GHG Balance'!H23*(1+Growth!$J24)","v":0},{"$f":"+'GHG Balance'!I23*(1+Growth!$J24)","v":0},3870.0505624711923,{"$f":"+'GHG Balance'!K23*(1+Growth!$J24)","v":143.88205223197417},{"$f":"+'GHG Balance'!L23*(1+Growth!$J24)","v":558.31174125721509},{"$f":"+'GHG Balance'!M23*(1+Growth!$J24)","v":912.19592095508403},{"$f":"+'GHG Balance'!N23*(1+Growth!$J24)","v":0},{"$f":"+'GHG Balance'!O23*(1+Growth!$J24)","v":0},5484.4402769154658]
[null,"    Industry - machinery",null,{"$f":"+'GHG Balance'!D24*(1+Growth!$J25)","v":47.835280804180563},{"$f":"+'GHG Balance'!E24*(1+Growth!$J25)","v":0},{"$f":"+'GHG Balance'!F24*(1+Growth!$J25)","v":0},{"$f":"+'GHG Balance'!G24*(1+Growth!$J25)","v":30.87806299844036},{"$f":"+'GHG Balance'!H24*(1+Growth!$J25)","v":0},{"$f":"+'GHG Balance'!I24*(1+Growth!$J25)","v":0},78.713343802620926,{"$f":"+'GHG Balance'!K24*(1+Growth!$J25)","v":22.718218773469602},{"$f":"+'GHG Balance'!L24*(1+Growth!$J25)","v":100.97127235502825},{"$f":"+'GHG Balance'!M24*(1+Growth!$J25)","v":484.16552727615999},{"$f":"+'GHG Balance'!N24*(1+Growth!$J25)","v":0},{"$f":"+'GHG Balance'!O24*(1+Growth!$J25)","v":0},686.56836220727882]
[null,"    Industry - non ferrous metals",null,{"$f":"+'GHG Balance'!D25*(1+Growth!$J26)","v":353.98107795093608},{"$f":"+'GHG Balance'!E25*(1+Growth!$J26)","v":0},{"$f":"+'GHG Balance'!F25*(1+Growth!$J26)","v":0},{"$f":"+'GHG Balance'!G25*(1+Growth!$J26)","v":133.80493965990823},{"$f":"+'GHG Balance'!H25*(1+Growth!$J26)","v":0},{"$f":"+'GHG Balance'!I25*(1+Growth!$J26)","v":0},487.78601761084428,{"$f":"+'GHG Balance'!K25*(1+Growth!$J26)","v":8223.9951959959981},{"$f":"+'GHG Balance'!L25*(1+Growth!$J26)","v":403.88508942011299},{"$f":"+'GHG Balance'!M25*(1+Growth!$J26)","v":14433.746226189291},{"$f":"+'GHG Balance'!N25*(1+Growth!$J26)","v":47007.64143756844},{"$f":"+'GHG Balance'!O25*(1+Growth!$J26)","v":0},70557.05396678469]
[null,"    Industry - paper and pulp",null,{"$f":"+'GHG Balance'!D26*(1+Growth!$J27)","v":9.5670561608361115},{"$f":"+'GHG Balance'!E26*(1+Growth!$J27)","v":0},{"$f":"+'GHG Balance'!F26*(1+Growth!$J27)","v":0},{"$f":"+'GHG Balance'!G26*(1+Growth!$J27)","v":102.92687666146787},{"$f":"+'GHG Balance'!H26*(1+Growth!$J27)","v":0},{"$f":"+'GHG Balance'!I26*(1+Growth!$J27)","v":0},112.49393282230399,{"$f":"+'GHG Balance'!K26*(1+Growth!$J27)","v":325.62780241973098},{"$f":"+'GHG Balance'!L26*(1+Growth!$J27)","v":1199.7762950421002},{"$f":"+'GHG Balance'!M26*(1+Growth!$J27)","v":1557.7499573232972},{"$f":"+'GHG Balance'!N26*(1+Growth!$J27)","v":0},{"$f":"+'GHG Balance'!O26*(1+Growth!$J27)","v":0},3195.6479876074322]
[null,"    Industry - transport equipment",null,{"$f":"+'GHG Balance'!D27*(1+Growth!$J28)","v":220.04229169923059},{"$f":"+'GHG Balance'!E27*(1+Growth!$J28)","v":0},{"$f":"+'GHG Balance'!F27*(1+Growth!$J28)","v":0},{"$f":"+'GHG Balance'!G27*(1+Growth!$J28)","v":72.048813663027502},{"$f":"+'GHG Balance'!H27*(1+Growth!$J28)","v":0},{"$f":"+'GHG Balance'!I27*(1+Growth!$J28)","v":0},292.09110536225808,{"$f":"+'GHG Balance'!K27*(1+Growth!$J28)","v":0},{"$f":"+'GHG Balance'!L27*(1+Growth!$J28)","v":47.51589287295446},{"$f":"+'GHG Balance'!M27*(1+Growth!$J28)","v":1249.0067225384996},{"$f":"+'GHG Balance'!N27*(1+Growth!$J28)","v":0},{"$f":"+'GHG Balance'!O27*(1+Growth!$J28)","v":0},1588.6137207737122]
[null,"    Industry - textile and leather",null,{"$f":"+'GHG Balance'!D28*(1+Growth!$J29)","v":114.80467393003335},{"$f":"+'GHG Balance'!E28*(1+Growth!$J29)","v":0},{"$f":"+'GHG Balance'!F28*(1+Growth!$J29)","v":0},{"$f":"+'GHG Balance'!G28*(1+Growth!$J29)","v":61.756125996880719},{"$f":"+'GHG Balance'!H28*(1+Growth!$J29)","v":0},{"$f":"+'GHG Balance'!I28*(1+Growth!$J29)","v":0},176.56079992691406,{"$f":"+'GHG Balance'!K28*(1+Growth!$J29)","v":2688.3225548605697},{"$f":"+'GHG Balance'!L28*(1+Growth!$J29)","v":6450.2824575035693},{"$f":"+'GHG Balance'!M28*(1+Growth!$J29)","v":8406.2362561860828},{"$f":"+'GHG Balance'!N28*(1+Growth!$J29)","v":0},{"$f":"+'GHG Balance'!O28*(1+Growth!$J29)","v":0},17721.402068477135]
[null,"    Industry - miscellaneous",null,{"$f":"+'GHG Balance'!D29*(1+Growth!$J30)","v":0},{"$f":"+'GHG Balance'!E29*(1+Growth!$J30)","v":0},{"$f":"+'GHG Balance'!F29*(1+Growth!$J30)","v":0},{"$f":"+'GHG Balance'!G29*(1+Growth!$J30)","v":0},{"$f":"+'GHG Balance'!H29*(1+Growth!$J30)","v":0},{"$f":"+'GHG Balance'!I29*(1+Growth!$J30)","v":0},0,{"$f":"+'GHG Balance'!K29*(1+Growth!$J30)","v":0},{"$f":"+'GHG Balance'!L29*(1+Growth!$J30)","v":5.9394866091193075},{"$f":"+'GHG Balance'!M29*(1+Growth!$J30)","v":4357.4897454854399},{"$f":"+'GHG Balance'!N29*(1+Growth!$J30)","v":0},{"$f":"+'GHG Balance'!O29*(1+Growth!$J30)","v":0},4363.4292320945597]
[null,"    Transport - road",null,{"$f":"+'GHG Balance'!D30*(1+Growth!$J34)","v":29361.295357606028},{"$f":"+'GHG Balance'!E30*(1+Growth!$J34)","v":20192.79817493042},{"$f":"+'GHG Balance'!F30*(1+Growth!$J34)","v":0},{"$f":"+'GHG Balance'!G30*(1+Growth!$J34)","v":169088.27297945943},{"$f":"+'GHG Balance'!H30*(1+Growth!$J34)","v":0},{"$f":"+'GHG Balance'!I30*(1+Growth!$J34)","v":0},218642.36651199588,{"$f":"+'GHG Balance'!K30*(1+Growth!$J34)","v":0},{"$f":"+'GHG Balance'!L30*(1+Growth!$J34)","v":0},{"$f":"+'GHG Balance'!M30*(1+Growth!$J34)","v":603.45268617028637},{"$f":"+'GHG Balance'!N30*(1+Growth!$J34)","v":0},{"$f":"+'GHG Balance'!O30*(1+Growth!$J34)","v":0},219245.81919816617]
[null,"    Transport - rail",null,{"$f":"+'GHG Balance'!D31*(1+Growth!$J35)","v":0},{"$f":"+'GHG Balance'!E31*(1+Growth!$J35)","v":0},{"$f":"+'GHG Balance'!F31*(1+Growth!$J35)","v":0},{"$f":"+'GHG Balance'!G31*(1+Growth!$J35)","v":1389.5128349298163},{"$f":"+'GHG Balance'!H31*(1+Growth!$J35)","v":0},{"$f":"+'GHG Balance'!I31*(1+Growth!$J35)","v":0},1389.5128349298163,{"$f":"+'GHG Balance'!K31*(1+Growth!$J35)","v":0},{"$f":"+'GHG Balance'!L31*(1+Growth!$J35)","v":0},{"$f":"+'GHG Balance'!M31*(1+Growth!$J35)","v":0},{"$f":"+'GHG Balance'!N31*(1+Growth!$J35)","v":0},{"$f":"+'GHG Balance'!O31*(1+Growth!$J35)","v":0},1389.5128349298163]
[null,"    Transport - domestic air",null,{"$f":"+'GHG Balance'!D32*(1+Growth!$J36)","v":0},{"$f":"+'GHG Balance'!E32*(1+Growth!$J36)","v":0},{"$f":"+'GHG Balance'!F32*(1+Growth!$J36)","v":13486.697450024063},{"$f":"+'GHG Balance'!G32*(1+Growth!$J36)","v":0},{"$f":"+'GHG Balance'!H32*(1+Growth!$J36)","v":0},{"$f":"+'GHG Balance'!I32*(1+Growth!$J36)","v":0},13486.697450024063,{"$f":"+'GHG Balance'!K32*(1+Growth!$J36)","v":0},{"$f":"+'GHG Balance'!L32*(1+Growth!$J36)","v":0},{"$f":"+'GHG Balance'!M32*(1+Growth!$J36)","v":0},{"$f":"+'GHG Balance'!N32*(1+Growth!$J36)","v":0},{"$f":"+'GHG Balance'!O32*(1+Growth!$J36)","v":0},13486.697450024063]
[null,"    Transport - navigation",null,{"$f":"+'GHG Balance'!D33*(1+Growth!$J37)","v":0},{"$f":"+'GHG Balance'!E33*(1+Growth!$J37)","v":0},{"$f":"+'GHG Balance'!F33*(1+Growth!$J37)","v":0},{"$f":"+'GHG Balance'!G33*(1+Growth!$J37)","v":0},{"$f":"+'GHG Balance'!H33*(1+Growth!$J37)","v":1824.9051086640054},{"$f":"+'GHG Balance'!I33*(1+Growth!$J37)","v":0},1824.9051086640054,{"$f":"+'GHG Balance'!K33*(1+Growth!$J37)","v":0},{"$f":"+'GHG Balance'!L33*(1+Growth!$J37)","v":0},{"$f":"+'GHG Balance'!M33*(1+Growth!$J37)","v":0},{"$f":"+'GHG Balance'!N33*(1+Growth!$J37)","v":0},{"$f":"+'GHG Balance'!O33*(1+Growth!$J37)","v":0},1824.9051086640054]
[null,"    Households",null,{"$f":"+'GHG Balance'!D34*(1+Growth!$J40)","v":2343.9287594048474},{"$f":"+'GHG Balance'!E34*(1+Growth!$J40)","v":0},{"$f":"+'GHG Balance'!F34*(1+Growth!$J40)","v":0},{"$f":"+'GHG Balance'!G34*(1+Growth!$J40)","v":0},{"$f":"+'GHG Balance'!H34*(1+Growth!$J40)","v":0},{"$f":"+'GHG Balance'!I34*(1+Growth!$J40)","v":598.22676582283134},2942.1555252276785,{"$f":"+'GHG Balance'!K34*(1+Growth!$J40)","v":11480.273220193307},{"$f":"+'GHG Balance'!L34*(1+Growth!$J40)","v":13815.245852811511},{"$f":"+'GHG Balance'!M34*(1+Growth!$J40)","v":77185.808696199412},{"$f":"+'GHG Balance'!N34*(1+Growth!$J40)","v":0},{"$f":"+'GHG Balance'!O34*(1+Growth!$J40)","v":0},105423.48329443191]
[null,"    Services",null,{"$f":"+'GHG Balance'!D35*(1+Growth!$J44)","v":5462.7890678374197},{"$f":"+'GHG Balance'!E35*(1+Growth!$J44)","v":0},{"$f":"+'GHG Balance'!F35*(1+Growth!$J44)","v":0},{"$f":"+'GHG Balance'!G35*(1+Growth!$J44)","v":0},{"$f":"+'GHG Balance'!H35*(1+Growth!$J44)","v":0},{"$f":"+'GHG Balance'!I35*(1+Growth!$J44)","v":0},5462.7890678374197,{"$f":"+'GHG Balance'!K35*(1+Growth!$J44)","v":39552.41888461059},{"$f":"+'GHG Balance'!L35*(1+Growth!$J44)","v":4810.9841533866402},{"$f":"+'GHG Balance'!M35*(1+Growth!$J44)","v":22180.394662607854},{"$f":"+'GHG Balance'!N35*(1+Growth!$J44)","v":466.3842060775703},{"$f":"+'GHG Balance'!O35*(1+Growth!$J44)","v":0},72472.970974520067]
[null,"    Agriculture & Fishery",null,{"$f":"+'GHG Balance'!D36*(1+Growth!$J47)","v":0},{"$f":"+'GHG Balance'!E36*(1+Growth!$J47)","v":0},{"$f":"+'GHG Balance'!F36*(1+Growth!$J47)","v":0},{"$f":"+'GHG Balance'!G36*(1+Growth!$J47)","v":27965.232388920824},{"$f":"+'GHG Balance'!H36*(1+Growth!$J47)","v":0},{"$f":"+'GHG Balance'!I36*(1+Growth!$J47)","v":0},27965.232388920824,{"$f":"+'GHG Balance'!K36*(1+Growth!$J47)","v":0},{"$f":"+'GHG Balance'!L36*(1+Growth!$J47)","v":0},{"$f":"+'GHG Balance'!M36*(1+Growth!$J47)","v":933.24659605404747},{"$f":"+'GHG Balance'!N36*(1+Growth!$J47)","v":0},{"$f":"+'GHG Balance'!O36*(1+Growth!$J47)","v":0},28898.47898497487]
[null,"    Non energy uses",null,{"$f":"+'GHG Balance'!D37*(1+Growth!$J49)","v":0},{"$f":"+'GHG Balance'!E37*(1+Growth!$J49)","v":0},{"$f":"+'GHG Balance'!F37*(1+Growth!$J49)","v":0},{"$f":"+'GHG Balance'!G37*(1+Growth!$J49)","v":0},{"$f":"+'GHG Balance'!H37*(1+Growth!$J49)","v":0},{"$f":"+'GHG Balance'!I37*(1+Growth!$J49)","v":0},0,{"$f":"+'GHG Balance'!K37*(1+Growth!$J49)","v":0},{"$f":"+'GHG Balance'!L37*(1+Growth!$J49)","v":0},{"$f":"+'GHG Balance'!M37*(1+Growth!$J49)","v":0},{"$f":"+'GHG Balance'!N37*(1+Growth!$J49)","v":0},{"$f":"+'GHG Balance'!O37*(1+Growth!$J49)","v":0},0]
[]
[null,"Non-CO2 emissions, non-fuel combustion sectors",null,"ktCO2e"]
[null,"CH4 from energy combustion",null,{"$f":"IF(P105=0,0,+'GHG Balance'!D41*'BAU projected GHG Balances'!P107/'GHG Balance'!P17)","v":16231.312624869226}]
[null,"N2O from energy combustion",null,{"$f":"IF(P106=0,0,+'GHG Balance'!D42*'BAU projected GHG Balances'!P108/'GHG Balance'!P18)","v":12427.649954824788}]
[null,"Total Agriculture",null,{"$f":"SUM(D133:D137)","v":102247.56921710481}]
[null,"  Enteric fermentation",null,{"$f":"+'GHG Balance'!D44*(1+Growth!J$50)","v":48562.71887779118}]
[null,"  Manure management",null,{"$f":"+'GHG Balance'!D45*(1+Growth!J$50)","v":11385.725223355979}]
[null,"  Rice cultivation",null,{"$f":"+'GHG Balance'!D46*(1+Growth!J$51)","v":361.22224693388262}]
[null,"  N2O from agricultural soils",null,{"$f":"+'GHG Balance'!D47*(1+Growth!J$52)","v":41320.21282676683}]
[null,"  Burning of agricultural residues",null,{"$f":"+'GHG Balance'!D48*(1+Growth!J$53)","v":617.69004225693925}]
[null,"Fugitive (CH4)",null,{"$f":"IF('GHG Balance'!M15=0,0,'GHG Balance'!D49*'BAU projected GHG Balances'!M105/'GHG Balance'!M15)","v":13248.676635711281}]
[null,"Forestry",null,{"$f":"+'GHG Balance'!D50*(1+Growth!J$54)","v":-64020}]
[null,"Waste - solid",null,{"$f":"+'GHG Balance'!D51*(1+Growth!J56)","v":16880}]
[null,"Waste - liquid",null,{"$f":"+'GHG Balance'!D52*(1+Growth!J57)","v":0}]
[null,"Industrial processes",null,{"$f":"+'GHG Balance'!D53*(1+Growth!J32)","v":60720}]
[null,"Total Non-CO2 emissions, non-fuel combustion sectors",null,{"$f":"D130+D131+D132+D138+D139+D140+D141+D142","v":157735.20843251012}]
[null,"Total GHG emission",null,{"$f":"+D130+D131+D132+D138+D139+D140+D141+D142+P105","v":1392216.553086062}]
[]
[null,{"$f":"\"CO2 emissions from fuel combustion - 2050 - \"&Assumptions!C9","v":"CO2 emissions from fuel combustion - 2050 - Country X"}]
[null,"ktCO2",null,"LPG","Gasoline","Jet Fuel","Diesel","Fueloil","Kerosene and other","Total oil products","Coal","Lignite","Gas","Coke","Petrocoke","Total"]
[null,"Unit",null,"kt","kt","kt","kt","kt","kt","kt","kt","kt","kt","kt","kt","kt"]
[null,"Total",null,{"$f":"+D150+D151","v":51439.611921463307},27176.847725808118,18151.319086544157,278866.7398429673,6281.1277535525751,805.13446325899201,382720.78079359449,288053.96505149268,450896.41988545813,420325.20105361543,64534.556654201326,54918.43258265053,1661449.3560210126]
[null,"    Fossil power plants",null,{"$f":"'GHG Balance'!D14*'BAU projected Energy Balances'!D305","v":0},{"$f":"'GHG Balance'!E14*'BAU projected Energy Balances'!E305","v":0},{"$f":"'GHG Balance'!F14*'BAU projected Energy Balances'!F305","v":0},{"$f":"'GHG Balance'!G14*'BAU projected Energy Balances'!G305","v":3296.9193821780455},{"$f":"'GHG Balance'!H14*'BAU projected Energy Balances'!H305","v":3046.6153847359715},{"$f":"'GHG Balance'!I14*'BAU projected Energy Balances'!I305","v":0},{"$f":"SUM(D150:I150)","v":6343.5347669140174},{"$f":"'GHG Balance'!K14*'BAU projected Energy Balances'!K305","v":163794.19284373702},{"$f":"'GHG Balance'!L14*'BAU projected Energy Balances'!L305","v":393669.0421249363},{"$f":"'GHG Balance'!M14*'BAU projected Energy Balances'!M305","v":185164.8291780857},{"$f":"'GHG Balance'!N14*'BAU projected Energy Balances'!N305","v":0},{"$f":"'GHG Balance'!O14*'BAU projected Energy Balances'!O305","v":0},{"$f":"SUM(J150:O150)","v":748971.59891367296}]
[null,"FINAL CONSUMPTION",null,{"$f":"SUM(D152:D171)","v":51439.611921463307},27176.847725808118,18151.319086544157,275569.82046078925,3234.5123688166032,805.13446325899201,376377.24602668046,{"$f":"SUM(K152:K171)","v":124259.77220775568},57227.377760521857,235160.37187552976,64534.556654201326,54918.43258265053,912477.75710733957]
[null,"    Industry - steel",null,{"$f":"+'GHG Balance'!D18*(1+Growth!$K19)","v":0},{"$f":"+'GHG Balance'!E18*(1+Growth!$K19)","v":0},{"$f":"+'GHG Balance'!F18*(1+Growth!$K19)","v":0},{"$f":"+'GHG Balance'!G18*(1+Growth!$K19)","v":235.4942415841461},{"$f":"+'GHG Balance'!H18*(1+Growth!$K19)","v":0},{"$f":"+'GHG Balance'!I18*(1+Growth!$K19)","v":0},235.4942415841461,{"$f":"+'GHG Balance'!K18*(1+Growth!$K19)","v":173.26247765189029},{"$f":"+'GHG Balance'!L18*(1+Growth!$K19)","v":207.83794130095933},{"$f":"+'GHG Balance'!M18*(1+Growth!$K19)","v":2172.0768455633047},{"$f":"+'GHG Balance'!N18*(1+Growth!$K19)","v":0},{"$f":"+'GHG Balance'!O18*(1+Growth!$K19)","v":0},{"$f":"SUM(J152:O152)","v":2788.6715061003006}]
[null,"    Industry - chemical",null,{"$f":"+'GHG Balance'!D19*(1+Growth!$K20)","v":115.8839818005431},{"$f":"+'GHG Balance'!E19*(1+Growth!$K20)","v":0},{"$f":"+'GHG Balance'!F19*(1+Growth!$K20)","v":0},{"$f":"+'GHG Balance'!G19*(1+Growth!$K20)","v":55.410409784504957},{"$f":"+'GHG Balance'!H19*(1+Growth!$K20)","v":40.263639445849833},{"$f":"+'GHG Balance'!I19*(1+Growth!$K20)","v":0},211.55803103089789,{"$f":"+'GHG Balance'!K19*(1+Growth!$K20)","v":4015.6127173438099},{"$f":"+'GHG Balance'!L19*(1+Growth!$K20)","v":2597.9742662619915},{"$f":"+'GHG Balance'!M19*(1+Growth!$K20)","v":24459.474043517213},{"$f":"+'GHG Balance'!N19*(1+Growth!$K20)","v":0},{"$f":"+'GHG Balance'!O19*(1+Growth!$K20)","v":0},31284.619058153912]
[null,"    Industry - non metallic mineral",null,{"$f":"+'GHG Balance'!D20*(1+Growth!$K21)","v":38.627993933514368},{"$f":"+'GHG Balance'!E20*(1+Growth!$K21)","v":0},{"$f":"+'GHG Balance'!F20*(1+Growth!$K21)","v":0},{"$f":"+'GHG Balance'!G20*(1+Growth!$K21)","v":332.46245870702967},{"$f":"+'GHG Balance'!H20*(1+Growth!$K21)","v":241.58183667509894},{"$f":"+'GHG Balance'!I20*(1+Growth!$K21)","v":0},612.67228931564296,{"$f":"+'GHG Balance'!K20*(1+Growth!$K21)","v":33704.64785851771},{"$f":"+'GHG Balance'!L20*(1+Growth!$K21)","v":11239.236364198032},{"$f":"+'GHG Balance'!M20*(1+Growth!$K21)","v":17792.142508875066},{"$f":"+'GHG Balance'!N20*(1+Growth!$K21)","v":0},{"$f":"+'GHG Balance'!O20*(1+Growth!$K21)","v":54824.486094850297},118173.18511575676]
[null,"    Industry - food processing and beverage",null,{"$f":"+'GHG Balance'!D21*(1+Growth!$K22)","v":257.51995955676244},{"$f":"+'GHG Balance'!E21*(1+Growth!$K22)","v":0},{"$f":"+'GHG Balance'!F21*(1+Growth!$K22)","v":0},{"$f":"+'GHG Balance'!G21*(1+Growth!$K22)","v":83.115614676757417},{"$f":"+'GHG Balance'!H21*(1+Growth!$K22)","v":496.58488649881451},{"$f":"+'GHG Balance'!I21*(1+Growth!$K22)","v":0},837.22046073233435,{"$f":"+'GHG Balance'!K21*(1+Growth!$K22)","v":2323.7555826253515},{"$f":"+'GHG Balance'!L21*(1+Growth!$K22)","v":6291.0946078405768},{"$f":"+'GHG Balance'!M21*(1+Growth!$K22)","v":9273.8237493181077},{"$f":"+'GHG Balance'!N21*(1+Growth!$K22)","v":640.7686476303677},{"$f":"+'GHG Balance'!O21*(1+Growth!$K22)","v":93.946487800233058},19460.609535946973]
[null,"    Industry - construction",null,{"$f":"+'GHG Balance'!D22*(1+Growth!$K23)","v":0},{"$f":"+'GHG Balance'!E22*(1+Growth!$K23)","v":0},{"$f":"+'GHG Balance'!F22*(1+Growth!$K23)","v":0},{"$f":"+'GHG Balance'!G22*(1+Growth!$K23)","v":2036.3325595805568},{"$f":"+'GHG Balance'!H22*(1+Growth!$K23)","v":0},{"$f":"+'GHG Balance'!I22*(1+Growth!$K23)","v":0},2036.3325595805568,{"$f":"+'GHG Balance'!K22*(1+Growth!$K23)","v":10.191910450111193},{"$f":"+'GHG Balance'!L22*(1+Growth!$K23)","v":23.981300919341464},{"$f":"+'GHG Balance'!M22*(1+Growth!$K23)","v":3399.7724539251726},{"$f":"+'GHG Balance'!N22*(1+Growth!$K23)","v":0},{"$f":"+'GHG Balance'!O22*(1+Growth!$K23)","v":0},5470.2782248751819]
[null,"    Industry - mining",null,{"$f":"+'GHG Balance'!D23*(1+Growth!$K24)","v":0},{"$f":"+'GHG Balance'!E23*(1+Growth!$K24)","v":0},{"$f":"+'GHG Balance'!F23*(1+Growth!$K24)","v":0},{"$f":"+'GHG Balance'!G23*(1+Growth!$K24)","v":5208.5785197434652},{"$f":"+'GHG Balance'!H23*(1+Growth!$K24)","v":0},{"$f":"+'GHG Balance'!I23*(1+Growth!$K24)","v":0},5208.5785197434652,{"$f":"+'GHG Balance'!K23*(1+Growth!$K24)","v":193.64629855211265},{"$f":"+'GHG Balance'!L23*(1+Growth!$K24)","v":751.41409547269927},{"$f":"+'GHG Balance'!M23*(1+Growth!$K24)","v":1227.6956083618677},{"$f":"+'GHG Balance'!N23*(1+Growth!$K24)","v":0},{"$f":"+'GHG Balance'!O23*(1+Growth!$K24)","v":0},7381.3345221301452]
[null,"    Industry - machinery",null,{"$f":"+'GHG Balance'!D24*(1+Growth!$K25)","v":64.379989889190611},{"$f":"+'GHG Balance'!E24*(1+Growth!$K25)","v":0},{"$f":"+'GHG Balance'!F24*(1+Growth!$K25)","v":0},{"$f":"+'GHG Balance'!G24*(1+Growth!$K25)","v":41.557807338378709},{"$f":"+'GHG Balance'!H24*(1+Growth!$K25)","v":0},{"$f":"+'GHG Balance'!I24*(1+Growth!$K25)","v":0},105.93779722756932,{"$f":"+'GHG Balance'!K24*(1+Growth!$K25)","v":30.575731350333573},{"$f":"+'GHG Balance'!L24*(1+Growth!$K25)","v":135.89403854293496},{"$f":"+'GHG Balance'!M24*(1+Growth!$K25)","v":651.62305366899136},{"$f":"+'GHG Balance'!N24*(1+Growth!$K25)","v":0},{"$f":"+'GHG Balance'!O24*(1+Growth!$K25)","v":0},924.03062078982919]
[null,"    Industry - non ferrous metals",null,{"$f":"+'GHG Balance'!D25*(1+Growth!$K26)","v":476.41192518001043},{"$f":"+'GHG Balance'!E25*(1+Growth!$K26)","v":0},{"$f":"+'GHG Balance'!F25*(1+Growth!$K26)","v":0},{"$f":"+'GHG Balance'!G25*(1+Growth!$K26)","v":180.08383179964108},{"$f":"+'GHG Balance'!H25*(1+Growth!$K26)","v":0},{"$f":"+'GHG Balance'!I25*(1+Growth!$K26)","v":0},656.49575697965156,{"$f":"+'GHG Balance'!K25*(1+Growth!$K26)","v":11068.414748820756},{"$f":"+'GHG Balance'!L25*(1+Growth!$K26)","v":543.57615417173986},{"$f":"+'GHG Balance'!M25*(1+Growth!$K26)","v":19425.922049233552},{"$f":"+'GHG Balance'!N25*(1+Growth!$K26)","v":63266.096270116723},{"$f":"+'GHG Balance'!O25*(1+Growth!$K26)","v":0},94960.504979322432]
[null,"    Industry - paper and pulp",null,{"$f":"+'GHG Balance'!D26*(1+Growth!$K27)","v":12.875997977838121},{"$f":"+'GHG Balance'!E26*(1+Growth!$K27)","v":0},{"$f":"+'GHG Balance'!F26*(1+Growth!$K27)","v":0},{"$f":"+'GHG Balance'!G26*(1+Growth!$K27)","v":138.52602446126238},{"$f":"+'GHG Balance'!H26*(1+Growth!$K27)","v":0},{"$f":"+'GHG Balance'!I26*(1+Growth!$K27)","v":0},151.40202243910051,{"$f":"+'GHG Balance'!K26*(1+Growth!$K27)","v":438.25214935478124},{"$f":"+'GHG Balance'!L26*(1+Growth!$K27)","v":1614.7409285689916},{"$f":"+'GHG Balance'!M26*(1+Growth!$K27)","v":2096.5263465871894},{"$f":"+'GHG Balance'!N26*(1+Growth!$K27)","v":0},{"$f":"+'GHG Balance'!O26*(1+Growth!$K27)","v":0},4300.921446950063]
[null,"    Industry - transport equipment",null,{"$f":"+'GHG Balance'!D27*(1+Growth!$K28)","v":296.14795349027679},{"$f":"+'GHG Balance'!E27*(1+Growth!$K28)","v":0},{"$f":"+'GHG Balance'!F27*(1+Growth!$K28)","v":0},{"$f":"+'GHG Balance'!G27*(1+Growth!$K28)","v":96.968217122883658},{"$f":"+'GHG Balance'!H27*(1+Growth!$K28)","v":0},{"$f":"+'GHG Balance'!I27*(1+Growth!$K28)","v":0},393.11617061316042,{"$f":"+'GHG Balance'!K27*(1+Growth!$K28)","v":0},{"$f":"+'GHG Balance'!L27*(1+Growth!$K28)","v":63.950135784910557},{"$f":"+'GHG Balance'!M27*(1+Growth!$K28)","v":1680.9986022185574},{"$f":"+'GHG Balance'!N27*(1+Growth!$K28)","v":0},{"$f":"+'GHG Balance'!O27*(1+Growth!$K28)","v":0},2138.0649086166286]
[null,"    Industry - textile and leather",null,{"$f":"+'GHG Balance'!D28*(1+Growth!$K29)","v":154.51197573405747},{"$f":"+'GHG Balance'!E28*(1+Growth!$K29)","v":0},{"$f":"+'GHG Balance'!F28*(1+Growth!$K29)","v":0},{"$f":"+'GHG Balance'!G28*(1+Growth!$K29)","v":83.115614676757417},{"$f":"+'GHG Balance'!H28*(1+Growth!$K29)","v":0},{"$f":"+'GHG Balance'!I28*(1+Growth!$K29)","v":0},237.62759041081489,{"$f":"+'GHG Balance'!K28*(1+Growth!$K29)","v":3618.1282097894727},{"$f":"+'GHG Balance'!L28*(1+Growth!$K29)","v":8681.2309328016108},{"$f":"+'GHG Balance'!M28*(1+Growth!$K29)","v":11313.687221673212},{"$f":"+'GHG Balance'!N28*(1+Growth!$K29)","v":0},{"$f":"+'GHG Balance'!O28*(1+Growth!$K29)","v":0},23850.673954675112]
[null,"    Industry - miscellaneous",null,{"$f":"+'GHG Balance'!D29*(1+Growth!$K30)","v":0},{"$f":"+'GHG Balance'!E29*(1+Growth!$K30)","v":0},{"$f":"+'GHG Balance'!F29*(1+Growth!$K30)","v":0},{"$f":"+'GHG Balance'!G29*(1+Growth!$K30)","v":0},{"$f":"+'GHG Balance'!H29*(1+Growth!$K30)","v":0},{"$f":"+'GHG Balance'!I29*(1+Growth!$K30)","v":0},0,{"$f":"+'GHG Balance'!K29*(1+Growth!$K30)","v":0},{"$f":"+'GHG Balance'!L29*(1+Growth!$K30)","v":7.9937669731138197},{"$f":"+'GHG Balance'!M29*(1+Growth!$K30)","v":5864.6074830209227},{"$f":"+'GHG Balance'!N29*(1+Growth!$K30)","v":0},{"$f":"+'GHG Balance'!O29*(1+Growth!$K30)","v":0},5872.6012499940362]
[null,"    Transport - road",null,{"$f":"+'GHG Balance'!D30*(1+Growth!$K34)","v":39516.437793985198},{"$f":"+'GHG Balance'!E30*(1+Growth!$K34)","v":27176.847725808118},{"$f":"+'GHG Balance'!F30*(1+Growth!$K34)","v":0},{"$f":"+'GHG Balance'!G30*(1+Growth!$K34)","v":227570.55298496183},{"$f":"+'GHG Balance'!H30*(1+Growth!$K34)","v":0},{"$f":"+'GHG Balance'!I30*(1+Growth!$K34)","v":0},294263.83850475517,{"$f":"+'GHG Balance'!K30*(1+Growth!$K34)","v":0},{"$f":"+'GHG Balance'!L30*(1+Growth!$K34)","v":0},{"$f":"+'GHG Balance'!M30*(1+Growth!$K34)","v":812.16786399323553},{"$f":"+'GHG Balance'!N30*(1+Growth!$K34)","v":0},{"$f":"+'GHG Balance'!O30*(1+Growth!$K34)","v":0},295076.00636874838]
[null,"    Transport - rail",null,{"$f":"+'GHG Balance'!D31*(1+Growth!$K35)","v":0},{"$f":"+'GHG Balance'!E31*(1+Growth!$K35)","v":0},{"$f":"+'GHG Balance'!F31*(1+Growth!$K35)","v":0},{"$f":"+'GHG Balance'!G31*(1+Growth!$K35)","v":1870.1013302270421},{"$f":"+'GHG Balance'!H31*(1+Growth!$K35)","v":0},{"$f":"+'GHG Balance'!I31*(1+Growth!$K35)","v":0},1870.1013302270421,{"$f":"+'GHG Balance'!K31*(1+Growth!$K35)","v":0},{"$f":"+'GHG Balance'!L31*(1+Growth!$K35)","v":0},{"$f":"+'GHG Balance'!M31*(1+Growth!$K35)","v":0},{"$f":"+'GHG Balance'!N31*(1+Growth!$K35)","v":0},{"$f":"+'GHG Balance'!O31*(1+Growth!$K35)","v":0},1870.1013302270421]
[null,"    Transport - domestic air",null,{"$f":"+'GHG Balance'!D32*(1+Growth!$K36)","v":0},{"$f":"+'GHG Balance'!E32*(1+Growth!$K36)","v":0},{"$f":"+'GHG Balance'!F32*(1+Growth!$K36)","v":18151.319086544157},{"$f":"+'GHG Balance'!G32*(1+Growth!$K36)","v":0},{"$f":"+'GHG Balance'!H32*(1+Growth!$K36)","v":0},{"$f":"+'GHG Balance'!I32*(1+Growth!$K36)","v":0},18151.319086544157,{"$f":"+'GHG Balance'!K32*(1+Growth!$K36)","v":0},{"$f":"+'GHG Balance'!L32*(1+Growth!$K36)","v":0},{"$f":"+'GHG Balance'!M32*(1+Growth!$K36)","v":0},{"$f":"+'GHG Balance'!N32*(1+Growth!$K36)","v":0},{"$f":"+'GHG Balance'!O32*(1+Growth!$K36)","v":0},18151.319086544157]
[null,"    Transport - navigation",null,{"$f":"+'GHG Balance'!D33*(1+Growth!$K37)","v":0},{"$f":"+'GHG Balance'!E33*(1+Growth!$K37)","v":0},{"$f":"+'GHG Balance'!F33*(1+Growth!$K37)","v":0},{"$f":"+'GHG Balance'!G33*(1+Growth!$K37)","v":0},{"$f":"+'GHG Balance'!H33*(1+Growth!$K37)","v":2456.0820061968398},{"$f":"+'GHG Balance'!I33*(1+Growth!$K37)","v":0},2456.0820061968398,{"$f":"+'GHG Balance'!K33*(1+Growth!$K37)","v":0},{"$f":"+'GHG Balance'!L33*(1+Growth!$K37)","v":0},{"$f":"+'GHG Balance'!M33*(1+Growth!$K37)","v":0},{"$f":"+'GHG Balance'!N33*(1+Growth!$K37)","v":0},{"$f":"+'GHG Balance'!O33*(1+Growth!$K37)","v":0},2456.0820061968398]
[null,"    Households",null,{"$f":"+'GHG Balance'!D34*(1+Growth!$K40)","v":3154.6195045703398},{"$f":"+'GHG Balance'!E34*(1+Growth!$K40)","v":0},{"$f":"+'GHG Balance'!F34*(1+Growth!$K40)","v":0},{"$f":"+'GHG Balance'!G34*(1+Growth!$K40)","v":0},{"$f":"+'GHG Balance'!H34*(1+Growth!$K40)","v":0},{"$f":"+'GHG Balance'!I34*(1+Growth!$K41)","v":805.13446325899201},3959.7539678293319,{"$f":"+'GHG Balance'!K34*(1+Growth!$K40)","v":15450.936242368567},{"$f":"+'GHG Balance'!L34*(1+Growth!$K40)","v":18593.501979462748},{"$f":"+'GHG Balance'!M34*(1+Growth!$K40)","v":103881.93609215804},{"$f":"+'GHG Balance'!N34*(1+Growth!$K40)","v":0},{"$f":"+'GHG Balance'!O34*(1+Growth!$K40)","v":0},141886.1282818187]
[null,"    Services",null,{"$f":"+'GHG Balance'!D35*(1+Growth!$K44)","v":7352.194845345567},{"$f":"+'GHG Balance'!E35*(1+Growth!$K44)","v":0},{"$f":"+'GHG Balance'!F35*(1+Growth!$K44)","v":0},{"$f":"+'GHG Balance'!G35*(1+Growth!$K44)","v":0},{"$f":"+'GHG Balance'!H35*(1+Growth!$K44)","v":0},{"$f":"+'GHG Balance'!I35*(1+Growth!$K44)","v":0},7352.194845345567,{"$f":"+'GHG Balance'!K35*(1+Growth!$K44)","v":53232.348280930768},{"$f":"+'GHG Balance'!L35*(1+Growth!$K44)","v":6474.9512482221953},{"$f":"+'GHG Balance'!M35*(1+Growth!$K44)","v":29851.890907937417},{"$f":"+'GHG Balance'!N35*(1+Growth!$K44)","v":627.6917364542378},{"$f":"+'GHG Balance'!O35*(1+Growth!$K44)","v":0},97539.077018890181]
[null,"    Agriculture & Fishery",null,{"$f":"+'GHG Balance'!D36*(1+Growth!$K47)","v":0},{"$f":"+'GHG Balance'!E36*(1+Growth!$K47)","v":0},{"$f":"+'GHG Balance'!F36*(1+Growth!$K47)","v":0},{"$f":"+'GHG Balance'!G36*(1+Growth!$K47)","v":37637.520846124986},{"$f":"+'GHG Balance'!H36*(1+Growth!$K47)","v":0},{"$f":"+'GHG Balance'!I36*(1+Growth!$K47)","v":0},37637.520846124986,{"$f":"+'GHG Balance'!K36*(1+Growth!$K47)","v":0},{"$f":"+'GHG Balance'!L36*(1+Growth!$K47)","v":0},{"$f":"+'GHG Balance'!M36*(1+Growth!$K47)","v":1256.0270454779109},{"$f":"+'GHG Balance'!N36*(1+Growth!$K47)","v":0},{"$f":"+'GHG Balance'!O36*(1+Growth!$K47)","v":0},38893.547891602895]
[null,"    Non energy uses",null,{"$f":"+'GHG Balance'!D37*(1+Growth!$K49)","v":0},{"$f":"+'GHG Balance'!E37*(1+Growth!$K49)","v":0},{"$f":"+'GHG Balance'!F37*(1+Growth!$K49)","v":0},{"$f":"+'GHG Balance'!G37*(1+Growth!$K49)","v":0},{"$f":"+'GHG Balance'!H37*(1+Growth!$K49)","v":0},{"$f":"+'GHG Balance'!I37*(1+Growth!$K49)","v":0},0,{"$f":"+'GHG Balance'!K37*(1+Growth!$K49)","v":0},{"$f":"+'GHG Balance'!L37*(1+Growth!$K49)","v":0},{"$f":"+'GHG Balance'!M37*(1+Growth!$K49)","v":0},{"$f":"+'GHG Balance'!N37*(1+Growth!$K49)","v":0},{"$f":"+'GHG Balance'!O37*(1+Growth!$K49)","v":0},0]
[]
[null,"Non-CO2 emissions, non-fuel combustion sectors",null,"ktCO2e"]
[null,"CH4 from energy combustion",null,{"$f":"IF(P149=0,0,+'GHG Balance'!D41*'BAU projected GHG Balances'!P151/'GHG Balance'!P17)","v":21845.209751252209}]
[null,"N2O from energy combustion",null,{"$f":"IF(P150=0,0,+'GHG Balance'!D42*'BAU projected GHG Balances'!P152/'GHG Balance'!P18)","v":16725.980593973982}]
[null,"Total Agriculture",null,{"$f":"SUM(D177:D181)","v":118706.2536231038}]
[null,"  Enteric fermentation",null,{"$f":"+'GHG Balance'!D44*(1+Growth!K$50)","v":56379.809005476127}]
[null,"  Manure management",null,{"$f":"+'GHG Balance'!D45*(1+Growth!K$50)","v":13218.473518689434}]
[null,"  Rice cultivation",null,{"$f":"+'GHG Balance'!D46*(1+Growth!K$51)","v":419.36781467923333}]
[null,"  N2O from agricultural soils",null,{"$f":"+'GHG Balance'!D47*(1+Growth!K$52)","v":47971.484321157499}]
[null,"  Burning of agricultural residues",null,{"$f":"+'GHG Balance'!D48*(1+Growth!K$53)","v":717.11896310148893}]
[null,"Fugitive (CH4)",null,{"$f":"IF('GHG Balance'!M15=0,0,'GHG Balance'!D49*'BAU projected GHG Balances'!M149/'GHG Balance'!M15)","v":17830.97440869845}]
[null,"Forestry",null,{"$f":"+'GHG Balance'!D50*(1+Growth!K$54)","v":-64020}]
[null,"Waste - solid",null,{"$f":"+'GHG Balance'!D51*(1+Growth!K56)","v":16880}]
[null,"Waste - liquid",null,{"$f":"+'GHG Balance'!D52*(1+Growth!K57)","v":0}]
[null,"Industrial processes",null,{"$f":"+'GHG Balance'!D53*(1+Growth!K32)","v":60720}]
[null,"Total Non-CO2 emissions, non-fuel combustion sectors",null,{"$f":"D174+D175+D176+D182+D183+D184+D185+D186","v":188688.41837702843}]
[null,"Total GHG emission",null,{"$f":"+D174+D175+D176+D182+D183+D184+D185+D186+P149","v":1850137.774398041}]

{"sheet":"coordinates","index":9,"n_rows":13,"n_cols":26,"rows_kept":13,"cut":false,"hidden":true,"merged":[[0,8,0,10],[0,11,0,15],[0,16,0,20],[0,23,0,25],[0,1,0,3]]}
["xSum:","Sorted values (All values)",null,null,null,null,null,"xSum (included)","Sorted values (meeting thresholds)",null,null,"X-coordinates (reduction of CO2)",null,null,null,null,"Y-coordinates (Cost of reduction option)",null,null,null,null,null,null,"Options omitted from graph"]
[{"$f":"SUM(D3:D100)","v":246822.70149109038},"Reduction option","US$/tonCO2","Emission reduction in 2020 per option kt/year",null,null,null,{"$f":"SUM(K3:K100)","v":219330.67388464598},"Reduction option","US$/tonCO2","Emission reduction in 2020 per option kt/year","Point 1","Point 2","halfway","Point 3","Point 4","Point 1","Point 2","Point 3","halfway","Point 4",null,null,"Reduction option","US$/tonCO2","Emission reduction in 2020 per option kt/year"]
[null,"Hydro power connected to main grid",358.20337391064447,144229.91250000001,null,"count(included)",{"$f":"COUNTA(I3:I300)","v":8},null,"Hydro power connected to main grid",358.20337391064447,144229.91250000001,0,0,72114.956250000003,144229.91250000001,144229.91250000001,0,358.20337391064447,358.20337391064447,358.20337391064447,0,null,null,"20% Biodiesel blend in all  diesel",-341.38428078461817,25478.183748382304]
[null,"Wind turbines, on-shore",353.36321175438417,19420,null,"count(excluded)",{"$f":"COUNTA(X3:X300)","v":3},null,"Wind turbines, on-shore",353.36321175438417,19420,144229.91250000001,144229.91250000001,153939.91250000001,163649.91250000001,163649.91250000001,0,353.36321175438417,353.36321175438417,353.36321175438417,0,null,null,"15% Bioethanol blend in all gasoline",-438.25908438907754,2013.7800739215268]
[null,"Solar PVs, large grid",235.21646813494516,8860.375,null,null,null,null,"Solar PVs, large grid",235.21646813494516,8860.375,163649.91250000001,163649.91250000001,168080.1,172510.28750000001,172510.28750000001,0,235.21646813494516,235.21646813494516,235.21646813494516,0,null,null,"Efficient hotel washing machine ",-38248.887086086397,6.3784140573812431E-2]
[null,"New bicycle lanes",175.20776103567539,68.658271182439023,null,null,null,null,"New bicycle lanes",175.20776103567539,68.658271182439023,172510.28750000001,172510.28750000001,172544.61663559123,172578.94577118245,172578.94577118245,0,175.20776103567539,175.20776103567539,175.20776103567539,0]
[null,"Electric cars",64.336923922351488,753.31499999999971,null,null,null,null,"Electric cars",64.336923922351488,753.31499999999971,172578.94577118245,172578.94577118245,172955.60327118245,173332.26077118245,173332.26077118245,0,64.336923922351488,64.336923922351488,64.336923922351488,0]
[null,"Energy efficiency in industry",-0.94392925743255707,24884.9629674723,null,null,null,null,"Energy efficiency in industry",-0.94392925743255707,24884.9629674723,173332.26077118245,173332.26077118245,185774.74225491862,198217.22373865475,198217.22373865475,0,-0.94392925743255707,-0.94392925743255707,-0.94392925743255707,0]
[null,"Energy efficiency in service",-0.94392925743255718,8004.9501459912226,null,null,null,null,"Energy efficiency in service",-0.94392925743255718,8004.9501459912226,198217.22373865475,198217.22373865475,202219.69881165036,206222.17388464598,206222.17388464598,0,-0.94392925743255718,-0.94392925743255718,-0.94392925743255718,0]
[null,"Efficient electric grids",-145.2399599818103,13108.5,null,null,null,null,"Efficient electric grids",-145.2399599818103,13108.5,206222.17388464598,206222.17388464598,212776.42388464598,219330.67388464598,219330.67388464598,0,-145.2399599818103,-145.2399599818103,-145.2399599818103,0]
[null,"20% Biodiesel blend in all  diesel",-341.38428078461817,25478.183748382304]
[null,"15% Bioethanol blend in all gasoline",-438.25908438907754,2013.7800739215268]
[null,"Efficient hotel washing machine ",-38248.887086086368,6.3784140573812431E-2]

{"sheet":"Mitigation options","index":10,"n_rows":586,"n_cols":47,"rows_kept":586,"cut":false,"hidden":true,"merged":[[138,5,138,7],[284,5,284,7],[430,5,430,7],[576,5,576,7],[13,17,13,19],[14,17,16,17],[14,18,16,18],[14,19,16,19],[452,17,454,17],[452,18,454,18],[452,19,454,19],[8,2,9,2],[8,1,9,1],[11,1,12,1],[11,2,12,2],[0,38,0,39],[3,2,4,2]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year:",2025,{"$f":"COUNTA(AL2:AL31)","v":25},2025,null,2030,null,2035,null,2050]
[null,"Step 7 - Selection of the mitigation options for year 2025, 2030, 2035 and 2050",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Selected","Select sector/type of emission reduction here","Start row","End row","Start row","End row","Start row","End row","Start row","End row"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN3-AM3+1","v":7},1,"Agriculture",{"$f":"INDEX($A$18:$A$136,MATCH($AL3,$B$18:$B$136,0))","v":18},{"$f":"AM4-1","v":24},{"$f":"INDEX($A$164:$A$282,MATCH($AL3,$B$164:$B$282,0))","v":164},{"$f":"AO4-1","v":170},{"$f":"INDEX($A$310:$A$428,MATCH($AL3,$B$310:$B$428,0))","v":310},{"$f":"AQ4-1","v":316},{"$f":"INDEX($A$456:$A$574,MATCH($AL3,$B$456:$B$574,0))","v":456},{"$f":"AS4-1","v":462}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN4-AM4+1","v":3},1,"Biomass energy",{"$f":"INDEX($A$18:$A$136,MATCH($AL4,$B$18:$B$136,0))","v":25},{"$f":"AM5-1","v":27},{"$f":"INDEX($A$164:$A$282,MATCH($AL4,$B$164:$B$282,0))","v":171},{"$f":"AO5-1","v":173},{"$f":"INDEX($A$310:$A$428,MATCH($AL4,$B$310:$B$428,0))","v":317},{"$f":"AQ5-1","v":319},463,{"$f":"AS5-1","v":465}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,"CCS",28,{"$f":"AM6-1","v":28},174,174,320,{"$f":"AQ6-1","v":320},466,466]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,"Cement",29,29,175,175,321,321,467,467]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,"Coal bed mine methane",30,30,176,176,322,322,468,468]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,1,"EE households",31,41,177,187,323,333,469,479]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,1,"EE industry",{"$f":"INDEX($A$18:$A$136,MATCH($AL9,$B$18:$B$136,0))","v":42},44,188,190,334,336,480,482]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,1,"EE own generation",45,46,191,192,337,338,483,484]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,1,"EE service",47,{"$f":"AM12-2","v":60},193,{"$f":"AO12-2","v":206},339,{"$f":"AQ12-2","v":352},485,{"$f":"AS12-2","v":498}]
[null,"Selected year:",2025,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN12-AM12+1","v":5},1,"EE supply side",{"$f":"INDEX($A$18:$A$136,MATCH($AL12,$B$18:$B$136,0))+1","v":62},66,{"$f":"INDEX($A$164:$A$282,MATCH($AL12,$B$164:$B$282,0))+1","v":208},212,{"$f":"INDEX($A$310:$A$428,MATCH($AL12,$B$310:$B$428,0))+1","v":354},358,{"$f":"INDEX($A$456:$A$574,MATCH($AL12,$B$456:$B$574,0))+1","v":500},504]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"How should this be used: DELETE!!!!!",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,1,"Energy distribution",67,71,213,217,359,363,505,509]
[null,"Total GHG mitigation in",{"$f":"+Assumptions!$C$9","v":"Country X"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sorted Values - according to revenue potential",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,1,"Forestry",72,76,218,222,364,{"$f":"AQ15-1","v":368},510,{"$f":"AS15-1","v":514}]
[null,null,null,null,null,"Emission","Investment","Annual","Units","Emission reduction in 2025",null,null,"Diesel","Gasoline","Electricity","Electricity",null,"Reduction option","US$/ktCO2 (Revenue)","Emission reduction in 2020 per option (ktCO2/yr)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,1,"Fossil fuel switch",77,78,223,224,369,{"$f":"AQ16-1","v":370},515,516]
[null,null,null,null,null,"reduction",null,"costs","penetrating","Per option","Added",null,"saved","saved","saved","produced",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,1,"Fugitive",79,82,225,228,371,374,517,520]
[null,"Type","Reduction option","US$/tCO2e","Sub-type unit","tCO2e/unit","Million US$","MUS$/year","in 2025","ktCO2e/year","ktCO2e/year","Frac.of total","ktoe","ktoe","GWh","GWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,1,"Geothermal",83,84,229,230,375,376,521,522]
[{"$f":"ROW(B18)","v":18},"Agriculture","Rice crop CH4 reduction",{"$f":"Agriculture!E30","v":1.2},"Rice crop CH4 red.(1000 ha)",{"$f":"Agriculture!E27","v":3421.6000000000004},{"$f":"Agriculture!$E$17*I18/1000000","v":0},{"$f":"Agriculture!$E$22*I18/1000000","v":0},null,{"$f":"F18*I18/1000","v":0},{"$f":"OFFSET(K18,-1,0)+J18","v":0},{"$f":"K18/TotalEmis2025","v":0},null,null,null,null,null,"Cogeneration in industry",846.94169522496975,22.257980312399994,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,"HFCs, PFCs, SF6",85,85,231,231,377,377,523,523]
[null,null,"Zero tillage",{"$f":"+Agriculture!E194","v":-166.39187675838468},"1000 ha",{"$f":"+Agriculture!E192","v":85.727053103999992},{"$f":"Agriculture!$E$182*I19/1000000","v":0},{"$f":"Agriculture!$E$187*I19/1000000","v":0},null,0,0,0,null,null,null,null,null,"Efficient domestic lighting with LEDs",376.50264622351369,12.005988943488944,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,1,"Hydro",86,88,232,234,378,380,524,526]
[null,null,"Cover crops",{"$f":"+Agriculture!E89","v":81.040268456375827},"1000 ha",{"$f":"+Agriculture!E87","v":1490},{"$f":"Agriculture!$E$77*I20/1000000","v":0},{"$f":"Agriculture!$E$82*I20/1000000","v":0},null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,1,"Landfills",89,95,235,241,381,387,527,533]
[null,null,"Nitrification inhibitors (1000 ha)",{"$f":"+Agriculture!E117","v":67.689873417721515},"1000 ha",{"$f":"+Agriculture!E115","v":790},{"$f":"Agriculture!$E$105*I21/1000000","v":0},{"$f":"Agriculture!$E$110*I21/1000000","v":5.3474999999999993},100,79,79,9.8455772802904818E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,1,"Marine",96,97,242,243,388,389,534,535]
[null,null,"Covering slurry stores (1 slurry store)",{"$f":"+Agriculture!E143","v":937.83334071789056},"1 slurry store",{"$f":"+Agriculture!E141","v":0.20130000000000001},{"$f":"Agriculture!$E$131*I22/1000000","v":0},{"$f":"Agriculture!$E$136*I22/1000000","v":0},null,0,79,9.8455772802904818E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,1,"Methane avoidance",98,101,244,247,390,393,536,539]
[null,null,"Fat supplementation in ruminants diets (%DM fat added) ",{"$f":"+Agriculture!E168","v":80.5},"%DM fat added",{"$f":"+Agriculture!E166","v":4336.2268329365697},{"$f":"Agriculture!$E$156*I23/1000000","v":0},{"$f":"Agriculture!$N$161*I23/1000000","v":0},null,0,79,9.8455772802904818E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,"N2O",102,102,248,248,394,394,540,540]
[null,null,"Tobacco curing",{"$f":"+Agriculture!E62","v":-20.801739200816428},"100 t tobacco/yr",{"$f":"+Agriculture!E60","v":561.96940800000016},{"$f":"Agriculture!$E$50*I24/1000000","v":0},{"$f":"Agriculture!$E$55*I24/1000000","v":0},null,0,79,9.8455772802904818E-5,null,null,null,null,null,"Efficient domestic lighting with LEDs",376.50264622351369,60.029944717444721,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,1,"Solar",103,114,249,260,395,406,541,552]
[{"$f":"ROW(B25)","v":25},"Biomass energy","Rice husk cogeneration plants",{"$f":"+'Biomass energy'!E24","v":-87.684712341200125},"1 MW cogeneration",{"$f":"+'Biomass energy'!E22","v":9719.0247425999987},{"$f":"+'Biomass energy'!$E$12*I25/1000000","v":0},{"$f":"+'Biomass energy'!$E$17*I25/1000000","v":0},null,{"$f":"F25*I25/1000","v":0},79,9.8455772802904818E-5,null,null,null,{"$f":"+'Biomass energy'!$H$22/'Biomass energy'!$H$19*I25/1000","v":0},null,"Geothermal power",356.54297189567728,131.25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,1,"Transport",115,133,261,279,407,425,553,571]
[null,null,"Biomass power from biomass residues ",{"$f":"+'Biomass energy'!E57","v":-184.60088765582714},"1 MW CHP plant",{"$f":"+'Biomass energy'!E55","v":2427.5},{"$f":"+'Biomass energy'!$E$45*I26/1000000","v":0},{"$f":"+'Biomass energy'!$E$50*I26/1000000","v":0},null,0,79,9.8455772802904818E-5,null,null,null,{"$f":"+'Biomass energy'!$H$53*I26/1000","v":0},null,"Wind turbines, on-shore",351.70346418747732,48.437500000000007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,1,"Wind",134,{"$f":"AM26+2","v":136},280,{"$f":"AO26+2","v":282},426,{"$f":"AQ26+2","v":428},572,{"$f":"AS26+2","v":574},"NB!! The end rows on the last Sector need to be adjusted manually!"]
[null,null,"Bagasse power",{"$f":"'Biomass energy'!E88","v":-341.74294842775782},"100 kt sugar cane/year",{"$f":"'Biomass energy'!E86","v":6791.4514285714295},{"$f":"'Biomass energy'!$E$76*I27/1000000","v":0},{"$f":"'Biomass energy'!$E$81*I27/1000000","v":0},null,0,79,9.8455772802904818E-5,null,null,null,{"$f":"'Biomass energy'!$H$87/'Biomass energy'!$H$81*100*I27/1000","v":0},null,"Efficient residential airconditioning",343.0009209504687,84.334366286613474,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ3:AJ26)","v":118}]
[{"$f":"ROW(B28)","v":28},"CCS","CCS plant",{"$f":"+CCS!E22","v":203.81680118581841},"1 MW",{"$f":"+CCS!E20","v":5412.3711340206182},{"$f":"CCS!$E$10*I28/1000000","v":0},{"$f":"CCS!$E$15*I28/1000000","v":0},null,{"$f":"F28*I28/1000","v":0},79,9.8455772802904818E-5,null,null,null,{"$f":"+CCS!H16/CCS!$H$13*I28/1000","v":0},null,"Efficient street lights",331.55292123150736,6.0534398034398036]
[{"$f":"ROW(B29)","v":29},"Cement","Clinker replacement",{"$f":"+Cement!E23","v":7.5525712632273025},"1000 tonnes cement/day",{"$f":"+Cement!E21","v":166583.56193028874},{"$f":"Cement!$E$10*I29/1000000","v":0},{"$f":"Cement!$E$16*I29/1000000","v":0},null,0,79,9.8455772802904818E-5,null,null,null,null,null,"Efficient electric stoves",320.09690467746441,4.7911547911547911]
[{"$f":"ROW(B30)","v":30},"Coal bed mine methane","Coal mine methane",{"$f":"+'Coal bed mine methane'!E24","v":-30.712107618218361},"10 Mm3 CMM/year",{"$f":"+'Coal bed mine methane'!E22","v":37352.840000000004},{"$f":"+'Coal bed mine methane'!$E$12/1000000*I30","v":0},{"$f":"+'Coal bed mine methane'!$E$22/1000000*I30","v":0},null,0,79,9.8455772802904818E-5,null,null,null,{"$f":"+'Coal bed mine methane'!$H$27/'Coal bed mine methane'!$H$22*10*I30/1000","v":0},null,"Solar PVs, large grid",298.30348054423251,76.376250000000013]
[{"$f":"ROW(B31)","v":31},"EE households","Efficient residential airconditioning",{"$f":"+'EE households'!E30","v":-313.12054426518739},"1000 Airconditioners",{"$f":"+'EE households'!E28","v":765.66692668284622},{"$f":"+'EE households'!$E$18*I31/1000000","v":0},{"$f":"+'EE households'!$E$23*I31/1000000","v":0},null,0,79,9.8455772802904818E-5,null,null,{"$f":"+'EE households'!$H$42*I31/1000","v":0},null,null,"Efficient refrigerators",259.14169143569569,26.366093366093363]
[null,null,"Efficient lighting with CFLs",{"$f":"+'EE households'!E64","v":-327.03267937835903},"1000 Bulps",{"$f":"+'EE households'!E62","v":37.402541523747765},{"$f":"+'EE households'!$E$52*I32/1000000","v":308.34951456310688},{"$f":"+'EE households'!$E$57*I32/1000000","v":-2446.370674014313},200000,7480.5083047495527,7559.5083047495527,9.4212307867606853E-3,null,null,{"$f":"'EE households'!$H$65*I32/1000","v":12775},null,null,"Assisted forest regeneration",14.619934280835016,261.25]
[null,null,"Efficient lighting with LEDs",{"$f":"+'EE households'!E96","v":-361.27123090135296},"1000 Bulps",{"$f":"+'EE households'!E94","v":76.301184708445447},{"$f":"+'EE households'!$E$84*I33/1000000","v":0},{"$f":"+'EE households'!$E$89*I33/1000000","v":0},null,0,7559.5083047495527,9.4212307867606853E-3,null,null,{"$f":"+'EE households'!$H$101*I33/1000","v":0},null,null,"Biogas at big farms",9.9447304779003396,28.095701492537316]
[null,null,"Efficient lighting with LEDs replacing CFL",{"$f":"+'EE households'!E122","v":-217.81753120923403},"1000 Bulps",{"$f":"+'EE households'!E120","v":8.9766099656994651},{"$f":"'EE households'!$E$110*I34/1000000","v":0},{"$f":"'EE households'!$E$115*I34/1000000","v":0},null,0,7559.5083047495527,9.4212307867606853E-3,null,null,{"$f":"+'EE households'!$H4102*I34/1000","v":0}]
[null,null,"Efficient wood stoves",{"$f":"+'EE households'!E178","v":-933.25004151145902},"1000 stoves",{"$f":"+'EE households'!E176","v":1338.3333333333335},{"$f":"+'EE households'!$E$166*I35/1000000","v":0},{"$f":"+'EE households'!$E$171*I35/1000000","v":0},null,0,7559.5083047495527,9.4212307867606853E-3,null,null,null,null,null,"Composting of Municipal Solid Waste",7.1766578192024264,7.271018999999999]
[null,null,"Efficient charcoal stoves",{"$f":"+'EE households'!E206","v":-62.010529216503429},"1000 stoves",{"$f":"+'EE households'!E204","v":292.91691871829062},{"$f":"+'EE households'!$E$194*I36/1000000","v":600},{"$f":"+'EE households'!$E$199*I36/1000000","v":-181.63933146188717},10000,2929.1691871829062,10488.67749193246,1.3071782887957515E-2]
[null,null,"LPG stoves replacing wood stoves",{"$f":"+'EE households'!E238","v":74.167143724329421},"1000 stoves",{"$f":"+'EE households'!E236","v":2054.9439166666671},{"$f":"'EE households'!$E$226*I37/1000000","v":0},{"$f":"'EE households'!$E$231*I37/1000000","v":0},null,0,10488.67749193246,1.3071782887957515E-2,null,null,null,null,null,"Biodiesel from MSW",0.13747288818502965,64.266900859929322]
[null,null,"Efficient electric stoves",{"$f":"+'EE households'!E267","v":-278.89689283119736},"1000 stoves",{"$f":"+'EE households'!E265","v":152.24517880507895},{"$f":"'EE households'!$E$255*I38/1000000","v":0},{"$f":"'EE households'!$E$260*I38/1000000","v":0},null,0,10488.67749193246,1.3071782887957515E-2,null,null,{"$f":"'EE households'!$H$274*I38/1000","v":0},null,null,"Biogas at rural farms",-1.2107375121073751,11.27412]
[null,null,"Induction based cooking",{"$f":"+'EE households'!E293","v":514.28221214598602},"1000 stoves",{"$f":"+'EE households'!E291","v":11.090708389773937},{"$f":"'EE households'!$E$281*I39/1000000","v":0},{"$f":"'EE households'!$E$286*I39/1000000","v":0},null,0,10488.67749193246,1.3071782887957515E-2,null,null,{"$f":"'EE households'!$H$301*I39/1000","v":0}]
[null,null,"New passive home",{"$f":"+'EE households'!$E$321","v":-143.81234935614819},"1000 new homes",{"$f":"+'EE households'!$E$319","v":8344.2069152783661},{"$f":"'EE households'!$E$309*I40/1000000","v":0},{"$f":"+I40*'EE households'!$E$314/1000000","v":0},null,0,10488.67749193246,1.3071782887957515E-2,null,null,{"$f":"'EE households'!$H$326*I40/1000","v":0}]
[null,null,"Efficient refrigerators",{"$f":"+'EE households'!E148","v":-37.375089820340634},"1000 refrigerators",{"$f":"+'EE households'!E146","v":1199.3762657519856},{"$f":"+'EE households'!$E$136*I41/1000000","v":0},{"$f":"+'EE households'!$E$141*I41/1000000","v":0},null,0,10488.67749193246,1.3071782887957515E-2,null,null,{"$f":"+'EE households'!$H$159*I41/1000","v":0},null,null,"Charcoal production",-1.7335955431728083,21.150720720720727]
[{"$f":"ROW(B42)","v":42},"EE industry","Efficient electric motors",{"$f":"+'EE industry'!E25","v":-314.75839874519744},"1 kW",{"$f":"+'EE industry'!E23","v":0.63760801379904786},{"$f":"+'EE industry'!$E$13*I42/1000000","v":0},{"$f":"+'EE industry'!$E$18*I42/1000000","v":0},null,{"$f":"F42*I42/1000","v":0},10488.67749193246,1.3071782887957515E-2,null,null,{"$f":"I42*'EE industry'!$H$25/1000000","v":0},null,null,"Efficient wood stoves",-1.8120937773601851,206.41561111111119]
[null,null,"Energy efficiency in industry",{"$f":"+'EE industry'!E84","v":0.94392925743255696},"10% red. of energy demand",{"$f":"+'EE industry'!E82","v":13135820.925813681},{"$f":"+'EE industry'!$E$72*I43/1000000","v":0},{"$f":"'EE industry'!$E$77*I43/1000000","v":0},null,{"$f":"F43*I43/1000","v":0},10488.67749193246,1.3071782887957515E-2,null,null,null,null,null,"Clinker replacement",-12.670683878672387,111.93037021324331]
[null,null,"Building materials",{"$f":"+'EE industry'!E55","v":-18.895154748670951},"1 million bricks",{"$f":"+'EE industry'!E53","v":520.30000000000007},{"$f":"'EE industry'!$E$43*I44/1000000","v":0},{"$f":"'EE industry'!$E$48*I44/1000000","v":0},null,{"$f":"F44*I44/1000","v":0},10488.67749193246,1.3071782887957515E-2,null,null,null,null,null,"LPG stoves replacing wood stoves",-30.548223216530872,353.75763500000005]
[{"$f":"ROW(B45)","v":45},"EE own generation","Waste heat recovery at cement plant",{"$f":"+'EE own generation'!E23","v":-375.61881397176268},"1 Cement plant",{"$f":"+'EE own generation'!E21","v":39852.898650000003},{"$f":"+'EE own generation'!$E$11*I45/1000000","v":0},{"$f":"+'EE own generation'!$E$16*I45/1000000","v":0},null,{"$f":"F45*I45/1000","v":0},10488.67749193246,1.3071782887957515E-2,null,null,null,{"$f":"+'EE own generation'!$H$17*'Mitigation options'!I191","v":0},null,"Efficient electric grids",-131.29270020402106,49]
[null,null,"Waste heat recovery at steel plant",{"$f":"+'EE own generation'!E53","v":-390.79448028652257},"1 Steel plant",{"$f":"+'EE own generation'!E51","v":36703.799999999996},{"$f":"+'EE own generation'!$E$41*I46/1000000","v":0},{"$f":"+'EE own generation'!$E$46*I46/1000000","v":0},null,0,10488.67749193246,1.3071782887957515E-2,null,null,null,{"$f":"'EE own generation'!$H$46*'Mitigation options'!I192","v":0},null,"Reforestation",-11574.114638994388,1.32]
[{"$f":"ROW(B47)","v":47},"EE service","Efficient electric motors",{"$f":"+'EE service'!E29","v":-314.75839874519744},"1 kW",{"$f":"+'EE service'!E27","v":0.63760801379904786},{"$f":"+'EE service'!$E$17*I47/1000000","v":0},{"$f":"+'EE service'!$E$22*I47/1000000","v":0},null,0,10488.67749193246,1.3071782887957515E-2,null,null,{"$f":"I47*'EE service'!$H$29/1000000","v":0}]
[null,null,"Efficient office lighting with CFLs",{"$f":"+'EE service'!E57","v":-309.0418380641471},"1000 lights",{"$f":"+'EE service'!E55","v":38.471185567283413},{"$f":"+'EE service'!$E$45*I48/1000000","v":0},{"$f":"+'EE service'!$E$50*I48/1000000","v":0},null,0,10488.67749193246,1.3071782887957515E-2,null,null,{"$f":"+'EE service'!$H$57*I48/1000","v":0}]
[null,null,"Efficient office lighting with LEDs",{"$f":"+'EE service'!E89","v":-275.60184823242508},"1000 lights",{"$f":"+'EE service'!E87","v":43.600676976254526},{"$f":"+'EE service'!$E$77*I49/1000000","v":165.85144901887966},{"$f":"+'EE service'!$E$82*I49/1000000","v":-120.1642715884069},10000,{"$f":"F49*I49/1000","v":436.00676976254522},10924.684261695005,1.3615167488771056E-2,null,null,{"$f":"+'EE service'!$H$89*I49/1000","v":744.59999999999991}]
[null,null,"Efficient street lights",{"$f":"+'EE service'!E123","v":-307.07276927944906},"1000 lights",{"$f":"+'EE service'!E121","v":384.71185567283408},{"$f":"+'EE service'!$E$111*I50/1000000","v":0},{"$f":"+'EE service'!$E$116*I50/1000000","v":0},null,0,10924.684261695005,1.3615167488771056E-2,null,null,{"$f":"+'EE service'!$H$136*I50/1000","v":0}]
[null,null,"Efficient water pumping",{"$f":"+'EE service'!E159","v":-316.36658559379896},"4 Million m3 water",{"$f":"+'EE service'!E157","v":749.51472642500403},{"$f":"+'EE service'!$E$147*I51/1000000","v":0},{"$f":"+'EE service'!$E$152*I51/1000000","v":0},null,0,10924.684261695005,1.3615167488771056E-2,null,null,{"$f":"+'EE service'!$H$158*I51","v":0}]
[null,null,"HVAC",{"$f":"+'EE service'!E248","v":-399.59175083634},"100,000 m2 floor area",{"$f":"+'EE service'!E246","v":4556.7071087885734},{"$f":"'EE service'!$E$236*I52/1000000","v":0},{"$f":"'EE service'!$E$241*I52/1000000","v":0},null,0,10924.684261695005,1.3615167488771056E-2,null,null,{"$f":"+'EE service'!$H$254*I52/1000","v":0}]
[null,null,"Efficient Chiller > 300 TR",{"$f":"+'EE service'!E277","v":-84.763806653834919},"1 TR",{"$f":"+'EE service'!E275","v":1.9607499999999998},{"$f":"'EE service'!$E$265*I53/1000000","v":3.5},{"$f":"'EE service'!$E$270*I53/1000000","v":-1.6620063389650679},10000,{"$f":"F53*I53/1000","v":19.607499999999995},10944.291761695005,{"$f":"+K53/TotalEmis2025","v":1.3639603837698055E-2},null,null,{"$f":"+'EE service'!$H$290*I53/1000000","v":11}]
[null,null,"Efficient Chiller < 300 TR",{"$f":"+'EE service'!E309","v":-126.63012410207483},"1 TR",{"$f":"+'EE service'!E307","v":0.87334999999999996},{"$f":"'EE service'!$E$297*I54/1000000","v":0},{"$f":"'EE service'!$E$302*I54/1000000","v":0},null,0,10944.291761695005,1.3639603837698055E-2,null,null,{"$f":"+'EE service'!$H$321*I54/1000000","v":0}]
[null,null,"Efficient room airconditioner",{"$f":"+'EE service'!E341","v":-293.90214881633204},"1 Airconditioner",{"$f":"+'EE service'!E339","v":0.69263965784718051},{"$f":"'EE service'!$E$329*I55/1000000","v":0},{"$f":"'EE service'!$E$334*I55/1000000","v":0},null,0,10944.291761695005,1.3639603837698055E-2,null,null,{"$f":"+'EE service'!$H$353*I55/1000000","v":0}]
[null,null,"Efficient commercial dishwashing machine ",{"$f":"+'EE service'!E374","v":-197.36514838620556},"1000 meals/day",{"$f":"+'EE service'!E372","v":10.884981572481571},{"$f":"'EE service'!$E$362*I56/1000000","v":0},{"$f":"'EE service'!$E$367*I56/1000000","v":0},null,0,10944.291761695005,1.3639603837698055E-2,null,null,{"$f":"+'EE service'!$H$388*I56/1000000","v":0}]
[null,null,"Efficient hotel refrigerator",{"$f":"+'EE service'!E409","v":965.56465311688623},"1 refrigerator",{"$f":"+'EE service'!E407","v":0.38994639270634235},{"$f":"'EE service'!$E$397*I57/1000000","v":0},{"$f":"'EE service'!$E$402*I57/1000000","v":0},null,0,10944.291761695005,1.3639603837698055E-2,null,null,{"$f":"+'EE service'!$H$415*I57/1000000","v":0}]
[null,null,"Efficient hotel washing machine ",{"$f":"+'EE service'!E439","v":38959.505142845002},"100 Guest Nights (GN)",{"$f":"+'EE service'!E437","v":6.2620723280384455E-2},{"$f":"'EE service'!$E$427*I58/1000000","v":0},{"$f":"'EE service'!$E$432*I58/1000000","v":0},null,0,10944.291761695005,1.3639603837698055E-2,null,null,{"$f":"+'EE service'!$H$459*I58/1000000","v":0}]
[null,null,"Energy efficiency in service",{"$f":"+'EE service'!E223","v":0.94392925743255696},"10% red. of energy demand",{"$f":"+'EE service'!E221","v":4046852.8459692933},{"$f":"'EE service'!$E$211*I59/1000000","v":40.468528459692934},{"$f":"'EE service'!$E$216*I59/1000000","v":3.8199428018346246},1,{"$f":"F59*I59/1000","v":4046.8528459692934},14991.144607664299,{"$f":"K59/TotalEmis2025","v":1.868309781705934E-2}]
[null,null,"New office building with central cooling",{"$f":"+'EE service'!E188","v":-305.7873174824457},"1000 m2",{"$f":"+'EE service'!E186","v":34.233388266596577},{"$f":"+'EE service'!$E$176*I60/1000000","v":0},{"$f":"+'EE service'!$E$181*I60/1000000","v":0},null,{"$f":"(F60*I60)/1000","v":0},{"$f":"OFFSET(K60,-1,0,1,1)+J60","v":14991.144607664299},1.868309781705934E-2,null,null,{"$f":"+'EE service'!$H$201*I60","v":0}]
[{"$f":"ROW(B61)","v":61},"EE supply side","New high efficiency coal power plant",{"$f":"+'EE supply side'!E54","v":21.485823944685848},"1 MW",{"$f":"+'EE supply side'!E52","v":1117.0367999999989},{"$f":"+'EE supply side'!$E$42*I61/1000000","v":0},{"$f":"+'EE supply side'!$E$47*I61/1000000","v":0},null,0,14991.144607664299,1.868309781705934E-2]
[null,"EE supply side","New natural gas power plant",{"$f":"'EE supply side'!E25","v":-5891.9683096252202},"1 MW",{"$f":"+'EE supply side'!E23","v":159},{"$f":"+'EE supply side'!$E$13/1000000*I62","v":0},{"$f":"+'EE supply side'!$E$18/1000000*I62","v":0},null,0,14991.144607664299,1.868309781705934E-2]
[null,null,"Switch from fuel oil to diesel",{"$f":"'EE supply side'!E142","v":1206.9604660846496},"1 MW",{"$f":"+'EE supply side'!E140","v":124.49193561101811},{"$f":"+'EE supply side'!$E$130/1000000*I63","v":0},{"$f":"+'EE supply side'!$E$135/1000000*I63","v":0},null,0,14991.144607664299,1.868309781705934E-2]
[null,null,"Switch from fuel oil to natural gas",{"$f":"'EE supply side'!E172","v":-339.52112449817685},"1 MW",{"$f":"+'EE supply side'!E170","v":1454.3571428571436},{"$f":"+'EE supply side'!$E$160/1000000*I64","v":0},{"$f":"+'EE supply side'!$E$165/1000000*I64","v":0},null,0,14991.144607664299,1.868309781705934E-2]
[null,null,"Cogeneration in industry",{"$f":"+'EE supply side'!E113","v":-4717.3428040669614},"1 MW",{"$f":"+'EE supply side'!E111","v":542.40894917999958},{"$f":"+'EE supply side'!$E$102*I65/1000000","v":0},{"$f":"+'EE supply side'!$E$106*I65/1000000","v":0},null,0,14991.144607664299,1.868309781705934E-2,null,null,{"$f":"+'EE supply side'!$H$112*I65/1000","v":0}]
[null,null,"Single cycle to combined cycle",{"$f":"+'EE supply side'!E83","v":55.042723709110227},"100 MW increase",{"$f":"+'EE supply side'!E81","v":75738},{"$f":"'EE supply side'!$E$72*I66/1000000","v":0},{"$f":"'EE supply side'!$E$76*I66/1000000","v":0},null,0,14991.144607664299,1.868309781705934E-2,null,null,{"$f":"+'EE supply side'!$H$91*I66/1000","v":0}]
[{"$f":"ROW(B67)","v":67},"Energy distribution","Efficient electric grids",{"$f":"+'Energy distribution'!E26","v":145.2399599818103},"1 GWh loss reduction",{"$f":"+'Energy distribution'!E24","v":485.5},{"$f":"+'Energy distribution'!$E$14*I67/1000000","v":0},{"$f":"+'Energy distribution'!$E$19*I67/1000000","v":0},null,0,14991.144607664299,1.868309781705934E-2,null,null,{"$f":"+I67*'Energy distribution'!$H$22","v":0}]
[null,null,"Connection of isolated grid to central grid ",{"$f":"+'Energy distribution'!E55","v":-35.970464274025431},"1 GWh consumption",{"$f":"+'Energy distribution'!E53","v":485.5},{"$f":"+'Energy distribution'!$E$43*I68/1000000","v":0},{"$f":"+'Energy distribution'!$E$48*I68/1000000","v":0},null,{"$f":"(F68*I68)/1000","v":0},14991.144607664299,1.868309781705934E-2]
[null,null,"Power factor increase",{"$f":"+'Energy distribution'!E85","v":1.3185780506574281},"1000 commerce/industry buildings",{"$f":"+'Energy distribution'!E83","v":94589.93197278888},{"$f":"'Energy distribution'!$E$73*I69/1000000","v":0},{"$f":"'Energy distribution'!$E$78*I69/1000000","v":0},null,0,14991.144607664299,1.868309781705934E-2,null,null,{"$f":"I69*'Energy distribution'!$H$93","v":0}]
[null,null,"District heating network rehabilitation (100,000 flats supplied)",{"$f":"+'Energy distribution'!E114","v":-153.13048866378534},"100,000 flats supplied",{"$f":"+'Energy distribution'!E112","v":33649.053412333342},{"$f":"'Energy distribution'!$E$101*I70/1000000","v":0},{"$f":"'Energy distribution'!$E$107*I70/1000000","v":0},null,0,14991.144607664299,{"$f":"+K70/TotalEmis2025","v":1.868309781705934E-2}]
[null,null,"District cooling network (1 million m2 new city area covered)",{"$f":"+'Energy distribution'!E153","v":-148.45274742045021},"1 million m2 new city area covered",{"$f":"+'Energy distribution'!E151","v":13725.623132042594},{"$f":"'Energy distribution'!$E$141*I71/1000000","v":0},{"$f":"'Energy distribution'!$E$146*I71/1000000","v":0},null,0,14991.144607664299,{"$f":"+K71/TotalEmis2025","v":1.868309781705934E-2}]
[{"$f":"ROW(B72)","v":72},"Forestry","Reforestation",{"$f":"+Forestry!E28","v":15.446115121623658},"Reforestation of 1000 ha",{"$f":"Forestry!E26","v":3666.666666666667},{"$f":"Forestry!$E$15*I72/1000000","v":0},{"$f":"Forestry!$E$21/1000000*I72","v":0},null,0,14991.144607664299,{"$f":"K72/TotalEmis2025","v":1.868309781705934E-2}]
[null,null,"REDD: Avoided deforestation",{"$f":"+Forestry!E56","v":-10.383221831758126},"No deforestation for 1000 ha",{"$f":"Forestry!E54","v":3666.666666666667},{"$f":"Forestry!$E$44*I73/1000000","v":0},{"$f":"Forestry!$E$49/1000000*I73","v":0},null,{"$f":"(F73*I73)/1000","v":0},14991.144607664299,1.868309781705934E-2]
[null,null,"Assisted forest regeneration",{"$f":"Forestry!E84","v":-3.8615287804059144},"Reforestation of 1000 ha",{"$f":"Forestry!E82","v":3666.666666666667},{"$f":"Forestry!$E$72/1000000*I74","v":300},{"$f":"Forestry!$E$49/1000000*I74","v":-19.035906691556566},500,1833.3333333333335,16824.477940997633,2.0967936426409452E-2]
[null,null,"Reforestation with agroforestry",{"$f":"Forestry!E113","v":-0.65934330145454612},"Reforestation of 1000 ha",{"$f":"Forestry!E111","v":3666.666666666667},{"$f":"Forestry!$E$100/1000000*I75","v":0},{"$f":"Forestry!$E$106/1000000*I75","v":0},null,0,16824.477940997633,2.0967936426409452E-2]
[null,null,"Reforestation with Silvopasture",{"$f":"Forestry!E143","v":-0.65934330145454612},"Reforestation of 1000 ha",{"$f":"Forestry!E141","v":3666.666666666667},{"$f":"Forestry!$E$130/1000000*I76","v":0},{"$f":"Forestry!$E$136/1000000*I76","v":0},null,0,16824.477940997633,2.0967936426409452E-2]
[{"$f":"ROW(B77)","v":77},"Fossil fuel switch","Switch from coal to natural gas in industry",{"$f":"+'Fossil fuel switch'!E24","v":31.126536151778442},"100 TJ fuel use/year",{"$f":"+'Fossil fuel switch'!E22","v":3850},{"$f":"'Fossil fuel switch'!$E$12/1000000*I77","v":0},{"$f":"'Fossil fuel switch'!$E$17/1000000*I77","v":0},null,0,16824.477940997633,2.0967936426409452E-2]
[null,null,"Switch from fuel oil to natural gas in industry",{"$f":"'Fossil fuel switch'!E53","v":-120.57373854419971},"100 TJ fuel use/year",{"$f":"'Fossil fuel switch'!E51","v":2126.6666666666679},{"$f":"'Fossil fuel switch'!$E$41/1000000*I78","v":0},{"$f":"'Fossil fuel switch'!$E$46/1000000*I78","v":0},null,0,16824.477940997633,2.0967936426409452E-2]
[{"$f":"ROW(B79)","v":79},"Fugitive","Reduced flaring at oil field",{"$f":"+Fugitive!E25","v":9.6651004761555761},"1 MMSCF/day",{"$f":"+Fugitive!E23","v":22613.499908999998},{"$f":"+Fugitive!$E$13*I79/1000000","v":0},{"$f":"+Fugitive!$E$18*I79/1000000","v":0},null,0,16824.477940997633,2.0967936426409452E-2]
[null,null,"Reduced flaring at oil refineries",{"$f":"+Fugitive!E54","v":217.25613544900492},"1 MMSCF/day",{"$f":"+Fugitive!E52","v":20797.217999999997},{"$f":"+Fugitive!$E$42*I80/1000000","v":0},{"$f":"+Fugitive!$E$47*I80/1000000","v":0},null,{"$f":"(F80*I80)/1000","v":0},16824.477940997633,2.0967936426409452E-2]
[null,null,"Leak reduction in natural gas pipelines",{"$f":"Fugitive!E81","v":-4.1827120419437911},"1 Mm3 CH/year leaking",{"$f":"+Fugitive!E79","v":20104.000000000004},{"$f":"Fugitive!$E$69*I81/1000000","v":0},{"$f":"Fugitive!$E$74*I81/1000000","v":0},null,{"$f":"(F81*I81)/1000","v":0},16824.477940997633,2.0967936426409452E-2]
[null,null,"Charcoal production",{"$f":"+Fugitive!E108","v":1.4484402961056226},"100,000 ton charcoal/yr",{"$f":"+Fugitive!E106","v":156404.80480480485},{"$f":"Fugitive!$E$97*I82/1000000","v":0},{"$f":"Fugitive!$E$101*I82/1000000","v":0},null,{"$f":"(F82*I82)/1000","v":0},16824.477940997633,2.0967936426409452E-2]
[{"$f":"ROW(B83)","v":83},"Geothermal","Geothermal power",{"$f":"+Geothermal!E22","v":-238.86073603064963},"1 MW",{"$f":"+Geothermal!E20","v":3065.9324999999999},{"$f":"+Geothermal!$E$10*I83/1000000","v":0},{"$f":"+Geothermal!$E$15*I83/1000000","v":0},null,0,16824.477940997633,2.0967936426409452E-2,null,null,null,{"$f":"+Geothermal!$H$18*I83/1000","v":0}]
[null,null,"Geothermal heat",{"$f":"+Geothermal!E50","v":22.348277110443988},"1000 m2 heated area",{"$f":"+Geothermal!E48","v":17.056285714285721},{"$f":"Geothermal!$E$38*I84/1000000","v":0},{"$f":"Geothermal!$E$43*I84/1000000","v":0},null,{"$f":"(F84*I84)/1000","v":0},16824.477940997633,2.0967936426409452E-2]
[{"$f":"ROW(B85)","v":85},"HFCs, PFCs, SF6","Reduced PFCs from aluminum production",{"$f":"+'HFCs, PFCs, SF6'!E22","v":3.397606639661678E-2},"100,000 ton Aluminium/yr",{"$f":"+'HFCs, PFCs, SF6'!E20","v":111888.38499874179},{"$f":"+'HFCs, PFCs, SF6'!$E$10*I85/1000000","v":0},{"$f":"+'HFCs, PFCs, SF6'!$E$15*I85/1000000","v":0},null,0,16824.477940997633,2.0967936426409452E-2]
[{"$f":"ROW(B86)","v":86},"Hydro","Hydro power connected to main grid",{"$f":"+Hydro!E25","v":-358.20337391064447},"1 MW",{"$f":"+Hydro!E23","v":1923.0654999999999},{"$f":"+Hydro!$E$13*I86/1000000","v":0},{"$f":"+Hydro!$E$18*I86/1000000","v":0},null,0,16824.477940997633,2.0967936426409452E-2,null,null,null,{"$f":"+Hydro!$H$20*I86/1000","v":0}]
[null,null,"Mini hydro power connected to main grid",{"$f":"+Hydro!E54","v":-181.63328226331072},"1 MW",{"$f":"+Hydro!E52","v":1942},{"$f":"+Hydro!$E$42*I87/1000000","v":0},{"$f":"+Hydro!$E$47*I87/1000000","v":0},null,0,16824.477940997633,2.0967936426409452E-2,null,null,null,{"$f":"Hydro!$H$50/Hydro!$H$47*I87/1000","v":0}]
[null,null,"Mini hydro power off grid",{"$f":"+Hydro!E83","v":-16.968102990561736},"1 MW",{"$f":"+Hydro!E81","v":3231.9999999999995},{"$f":"+Hydro!$E$71*I88/1000000","v":0},{"$f":"Hydro!$E$76*I88/1000000","v":0},null,0,16824.477940997633,2.0967936426409452E-2,null,null,null,{"$f":"Hydro!$H$51/Hydro!$H$48*I88/1000","v":0}]
[{"$f":"ROW(B89)","v":89},"Landfills","Landfill gas plant with power production",{"$f":"Landfills!E27","v":-31.84908560146312},"200 t/day plant",{"$f":"Landfills!E25","v":165886.95200000002},{"$f":"+Landfills!$E$15*I89/1000000","v":0},{"$f":"+Landfills!$E$20*I89/1000000","v":0},null,0,16824.477940997633,2.0967936426409452E-2,null,null,null,{"$f":"+Landfills!$H$36*I89/1000","v":0}]
[null,null,"Landfill gas flaring",{"$f":"+Landfills!E118","v":0.84101720811538749},"1 t/day plant",{"$f":"+Landfills!E116","v":165886.95200000002},{"$f":"+Landfills!$E$106*I90/1000000","v":0},{"$f":"Landfills!$E$111*I90/1000000","v":0},null,0,16824.477940997633,2.0967936426409452E-2]
[null,null,"Incineration plant",{"$f":"+Landfills!E91","v":13.881925777057218},"200 t/day plant",{"$f":"Landfills!E89","v":139951.21400000001},{"$f":"Landfills!$E$79*I91/1000000","v":0},{"$f":"Landfills!$E$84*I91/1000000","v":0},null,0,16824.477940997633,2.0967936426409452E-2]
[null,null,"Recycling of plastics",{"$f":"+Landfills!E197","v":-280.92564985520448},"1000 t MSW/year plant",{"$f":"Landfills!E195","v":1095.42},{"$f":"Landfills!$E$184*I92/1000000","v":0},{"$f":"Landfills!$E$190*I92/1000000","v":0},null,0,16824.477940997633,2.0967936426409452E-2]
[null,null,"Refuce Derived Fuel (RDF) from MSW",{"$f":"+Landfills!E171","v":-119.59206265586528},"200 t/day plant",{"$f":"Landfills!E169","v":20389.428571428572},{"$f":"Landfills!$E$159*I93/1000000","v":0},{"$f":"Landfills!$E$164*I93/1000000","v":0},null,{"$f":"(F93*I93)/1000","v":0},16824.477940997633,2.0967936426409452E-2]
[null,null,"Biogas from Municipal Solid Waste",{"$f":"+Landfills!E146","v":0.16541726454278388},"1000 t/year plant",{"$f":"+Landfills!E144","v":16248.960000000001},{"$f":"+Landfills!$E$134*I94/1000000","v":10},{"$f":"Landfills!$E$139*I94/1000000","v":1.3439292574325568},500,{"$f":"(F94*I94)/1000","v":8124.4800000000014},24948.957940997636,3.1093277654532799E-2]
[null,null,"Composting of Municipal Solid Waste",{"$f":"+Landfills!E63","v":-4.1901585884351236E-2},"1000 t/day plant",{"$f":"+Landfills!E61","v":5515709.472000001},{"$f":"+Landfills!$E$50*I95/1000000","v":0},{"$f":"+Landfills!$E$56*I95/1000000","v":0},null,0,24948.957940997636,3.1093277654532799E-2]
[{"$f":"ROW(B96)","v":96},"Marine","Tidal",{"$f":"Marine!E22","v":363.61667324190034},"1 MW of tidal power",{"$f":"Marine!E20","v":1275.894},{"$f":"Marine!$E$10*I96/1000000","v":0},{"$f":"Marine!$E$15*I96/1000000","v":0},null,0,24948.957940997636,3.1093277654532799E-2,null,null,null,{"$f":"+Marine!$H$18*I96/1000","v":0}]
[null,null,"Wave",{"$f":"Marine!E47","v":343.10682152450886},"1 MW of wave power",{"$f":"Marine!E45","v":1488.5429999999999},{"$f":"Marine!$E$35*I97/1000000","v":0},{"$f":"Marine!$E$40*I97/1000000","v":0},null,0,24948.957940997636,3.1093277654532799E-2,null,null,null,{"$f":"+Marine!$H$43*I97/1000","v":0}]
[{"$f":"ROW(B98)","v":98},"Methane avoidance","Biogas at rural farms using kerosene",{"$f":"+'Methane avoidance'!E24","v":-151.66258761517665},"1000 units",{"$f":"+'Methane avoidance'!E22","v":1227.6264000000001},{"$f":"+'Methane avoidance'!$E$12*I98/1000000","v":0},{"$f":"+'Methane avoidance'!$E$17*I98/1000000","v":0},null,{"$f":"(F98*I98)/1000","v":0},24948.957940997636,3.1093277654532799E-2]
[null,null,"Biogas at rural farms using non-renewable fuelwood",{"$f":"+'Methane avoidance'!E51","v":2.2857011214985121},"1000 units",{"$f":"+'Methane avoidance'!E49","v":11274.12},{"$f":"+'Methane avoidance'!$E$39*I99/1000000","v":0},{"$f":"+'Methane avoidance'!$E$44*I99/1000000","v":0},null,{"$f":"(F99*I99)/1000","v":0},24948.957940997636,3.1093277654532799E-2]
[null,null,"Biogas at big farms",{"$f":"+'Methane avoidance'!E78","v":-13.990932316429088},"84000 pigs",{"$f":"+'Methane avoidance'!E76","v":93441.278606965177},{"$f":"'Methane avoidance'!$E$66*I100/1000000","v":86.387434554973822},{"$f":"'Methane avoidance'!$E$71*I100/1000000","v":-39.21991813651929},30,2803.2383582089551,27752.196299206589,3.4586885235649366E-2,null,null,null,{"$f":"+'Methane avoidance'!$H$80*I100/1000","v":306.56716417910457}]
[null,null,"Biogas from industrial waste water ",{"$f":"+'Methane avoidance'!E106","v":-172.84585999305472},"1 plant",{"$f":"+'Methane avoidance'!E104","v":29711.267999999996},{"$f":"+'Methane avoidance'!$E$94*I101/1000000","v":0},{"$f":"+'Methane avoidance'!$E$99*I101/1000000","v":0},null,0,27752.196299206589,3.4586885235649366E-2]
[{"$f":"ROW(B102)","v":102},"N2O","Nitric acid plant (N2O destruction)",{"$f":"+N2O!E21","v":1.7020874378673534},"100 ton HNO3/day",{"$f":"+N2O!E19","v":59002.25},{"$f":"+N2O!$E$10*I102/1000000","v":0},{"$f":"N2O!$E$14*I102/1000000","v":0},null,0,27752.196299206589,3.4586885235649366E-2]
[{"$f":"ROW(B103)","v":103},"Solar","Solar water heater, residential",{"$f":"Solar!E33","v":-341.4492171764353},"1000 locations",{"$f":"Solar!E31*1000","v":803.76005774999987},{"$f":"+Solar!$E$21*I103/1000000","v":0},{"$f":"+Solar!$E$26*I103/1000000","v":0},null,{"$f":"F103*I103/1000","v":0},{"$f":"OFFSET(K103,-1,0)+J103","v":27752.196299206589},3.4586885235649366E-2,null,null,{"$f":"+Solar!$H$39*I103/1000000","v":0}]
[null,null,"Solar water heater, large",{"$f":"+Solar!E60","v":-350.30226457285954},"1 unit",{"$f":"+Solar!E58","v":30.354722299999999},{"$f":"+Solar!$E$48*I104/1000000","v":0},{"$f":"+Solar!$E$53*I104/1000000","v":0},null,{"$f":"(F104*I104)/1000","v":0},{"$f":"OFFSET(K104,-1,0,1,1)+J104","v":27752.196299206589},3.4586885235649366E-2,null,null,{"$f":"+Solar!$H$68*I104/1000000","v":0}]
[null,null,"Solar PVs, large grid",{"$f":"Solar!E90","v":-294.12646107726175},"1 MW",{"$f":"Solar!E88","v":886.03750000000002},{"$f":"+Solar!$E$78*I105/1000000","v":0},{"$f":"+Solar!$E$83*I105/1000000","v":0},null,0,27752.196299206589,3.4586885235649366E-2,null,null,null,{"$f":"+Solar!$H$88*I105/1000","v":0}]
[null,null,"Solar PVs, large grid with 24h storage",{"$f":"Solar!E114","v":-164.52447660416522},"1 MW",{"$f":"Solar!E112","v":886.03750000000002},{"$f":"+Solar!$E$102*I106/1000000","v":0},{"$f":"+Solar!$E$107*I106/1000000","v":0},null,0,27752.196299206589,{"$f":"+K106/TotalEmis2025","v":3.4586885235649366E-2},null,null,null,{"$f":"+Solar!$H$112*I106/1000","v":0}]
[null,null,"Solar house PVs",{"$f":"+Solar!E139","v":-215.5798038208396},"500 W",{"$f":"+Solar!E137","v":0.39871687500000003},{"$f":"+Solar!$E$127*I107/1000000","v":0},{"$f":"+Solar!$E$132*I107/1000000","v":0},null,0,27752.196299206589,{"$f":"+K107/TotalEmis2020","v":3.4586885235649366E-2},null,null,null,{"$f":"+Solar!$H4142*I107/1000","v":0}]
[null,null,"Solar cottage PVs",{"$f":"+Solar!E166","v":-215.57980382083966},"50 W",{"$f":"+Solar!E164","v":3.9871687500000003E-2},{"$f":"+Solar!$E$154*I108/1000000","v":0},{"$f":"+Solar!$E$159*I108/1000000","v":0},null,0,27752.196299206589,{"$f":"K108/TotalEmis2025","v":3.4586885235649366E-2},null,null,null,{"$f":"+Solar!$H$169*I108/1000","v":0}]
[null,null,"Solar/diesel mini-grid",{"$f":"+Solar!E191","v":95.253250088916062},"40 kW from solar",{"$f":"+Solar!E189","v":58.400000000000006},{"$f":"+Solar!$E$179*I109/1000000","v":1200},{"$f":"Solar!$E$184*I109/1000000","v":111.25579610385397},20000,1168,28920.196299206589,3.6042535142406233E-2,null,null,null,{"$f":"+Solar!$H$196*I109/1000","v":1460}]
[null,null,"Solar LED lamps",{"$f":"+Solar!E303","v":-121.38384386531598},"1000 lamps",{"$f":"+Solar!E301","v":93.908173333333366},{"$f":"Solar!$E$291*I110/1000000","v":0},{"$f":"Solar!$E$296*I110/1000000","v":0},null,0,28920.196299206589,3.6042535142406233E-2]
[null,null,"Solar PVs, small isolated grid, 100% solar",{"$f":"+Solar!E219","v":221.43917442170138},"2 MW",{"$f":"+Solar!E217","v":2628},{"$f":"+Solar!$E$207*I111/1000000","v":0},{"$f":"+Solar!$E$212*I111/1000000","v":0},null,{"$f":"(F111*I111)/1000","v":0},28920.196299206589,3.6042535142406233E-2,null,null,null,{"$f":"+Solar!$H$222*I111/1000","v":0}]
[null,null,"Solar street lights",{"$f":"+Solar!E330","v":-748.75354254153956},"1000 locations  (0.05 MW)",{"$f":"+Solar!E328","v":454.03792326225533},{"$f":"+Solar!$E$318*I112/1000000","v":0},{"$f":"+Solar!$E$318*I112/1000000","v":0},null,0,28920.196299206589,3.6042535142406233E-2,null,null,null,{"$f":"+Solar!$H$341*I112/1000","v":0}]
[null,null,"Parabolic through CSP, no storage",{"$f":"Solar!E248","v":180.28584393360879},"1 MW",{"$f":"Solar!E246","v":728.25},{"$f":"Solar!$E$236*I113/1000000","v":0},{"$f":"Solar!$E$241*I113/1000000","v":0},null,0,28920.196299206589,3.6042535142406233E-2,null,null,null,{"$f":"+Solar!$H$244*I113/1000","v":0}]
[null,null,"Solar tower CSP, with storage",{"$f":"+Solar!E275","v":686.7743301696471},"1 MW",{"$f":"+Solar!E273","v":728.25},{"$f":"+Solar!$E$263*I114/1000000","v":0},{"$f":"+Solar!$E$268*I114/1000000","v":0},null,0,28920.196299206589,3.6042535142406233E-2,null,null,null,{"$f":"+Solar!$H$271*I114/1000","v":0}]
[{"$f":"ROW(B115)","v":115},"Transport","20% Biodiesel blend in all  diesel",{"$f":"+Transport!E39","v":369.38011072512046},"10% blend in transport",{"$f":"+Transport!E37","v":9335442.5762044843},{"$f":"+Transport!$E$27*I115/1000000","v":0},{"$f":"+Transport!$E$32*I115/1000000","v":0},null,0,28920.196299206589,3.6042535142406233E-2]
[null,null,"15% Bioethanol blend in all gasoline",{"$f":"+Transport!E68","v":402.72161429897056},"15% blend in transport",{"$f":"+Transport!E66","v":1691332.9548273399},{"$f":"+Transport!$E$55*I116/1000000","v":0},{"$f":"+Transport!$E$60*I116/1000000","v":0},null,0,28920.196299206589,3.6042535142406233E-2]
[null,null,"Bus Rapid Transit (BRT)",{"$f":"Transport!E480","v":89.462218818813056},"1 km BRT line",{"$f":"+Transport!E478","v":1983.4616326530609},{"$f":"Transport!$E$467*I117/1000000","v":0},{"$f":"Transport!$E$473*I117/1000000","v":0},null,0,28920.196299206589,3.6042535142406233E-2,{"$f":"J117/3.1","v":0}]
[null,null,"More efficient gasoline cars",{"$f":"+Transport!E99","v":-210.54592306489874},"1000 cars",{"$f":"+Transport!E97","v":408.90380487804828},{"$f":"+Transport!$E$86*I118/1000000","v":0},{"$f":"+Transport!$E$92*I118/1000000","v":0},null,0,28920.196299206589,3.6042535142406233E-2,null,{"$f":"J118/2.9","v":0}]
[null,null,"More efficient diesel cars",{"$f":"+Transport!E125","v":-158.52677653007859},"1000 cars",{"$f":"+Transport!E123","v":179.7212853333333},{"$f":"+Transport!$E$112*I119/1000000","v":0},{"$f":"+Transport!$E$118*I119/1000000","v":0},null,0,28920.196299206589,3.6042535142406233E-2,{"$f":"J119/3.1","v":0}]
[null,null,"Natural Gas cars",{"$f":"+Transport!E396","v":-111.59325736279338},"1000 cars using natural gas",{"$f":"+Transport!E394","v":778.08450104036592},{"$f":"+Transport!$E$384*I120/1000000","v":0},{"$f":"+Transport!$E$389*I120/1000000","v":0},null,{"$f":"(F120*I120)/1000","v":0},28920.196299206589,3.6042535142406233E-2,{"$f":"J120/3.1","v":0}]
[null,null,"Electric cars",{"$f":"+Transport!E149","v":376.36252012069639},"1000 cars",{"$f":"+Transport!E147","v":952.89899999999955},{"$f":"+Transport!$E$137*I121/1000000","v":0},{"$f":"+Transport!$E$142*I121/1000000","v":0},null,0,28920.196299206589,3.6042535142406233E-2,null,{"$f":"J121/2.9","v":0}]
[null,null,"Electric 18m buses",{"$f":"+Transport!E179","v":1433.0313088192383},"1000 buses",{"$f":"+Transport!E177","v":36777.449404242965},{"$f":"+Transport!$E$167*I122/1000000","v":18962.5},{"$f":"+Transport!$E$172*I122/1000000","v":2635.1618227397807},50,1838.8724702121483,30759.068769418736,3.8334277042921722E-2,{"$f":"J122/3.1","v":593.18466781037046}]
[null,null,"Electric 12m buses",{"$f":"+Transport!E210","v":2060.870306697605},"1000 buses",{"$f":"+Transport!E208","v":13373.10418849618},{"$f":"+Transport!$E$198*I123/1000000","v":0},{"$f":"+Transport!$E$203*I123/1000000","v":0},null,0,30759.068769418736,3.8334277042921722E-2,0]
[null,null,"Electric heavy trucks",{"$f":"+Transport!E241","v":5504.2604408869465},"1000 trucks",{"$f":"+Transport!E239","v":10498.142067486089},{"$f":"+Transport!$E$229*I124/1000000","v":0},{"$f":"+Transport!$E$234*I124/1000000","v":0},null,0,30759.068769418736,3.8334277042921722E-2,0]
[null,null,"Electric light trucks",{"$f":"+Transport!E273","v":1711.2555339667033},"1000 trucks",{"$f":"+Transport!E271","v":6066.3868540540525},{"$f":"+Transport!$E$261*I125/1000000","v":0},{"$f":"+Transport!$E$266*I125/1000000","v":0},null,{"$f":"(F125*I125)/1000","v":0},30759.068769418736,3.8334277042921722E-2,0]
[null,null,"Electric rail ",{"$f":"+Transport!E305","v":3950.9277285358407},"1 Million trainkm/year",{"$f":"+Transport!E303","v":3281.8538141600002},{"$f":"Transport!$E$293*I126/1000000","v":0},{"$f":"Transport!$E$298*I126/1000000","v":0},null,{"$f":"(F126*I126)/1000","v":0},30759.068769418736,3.8334277042921722E-2,0]
[null,null,"Shifting passengers from car to rail",{"$f":"+Transport!E336","v":1961.8414656683801},"1 Million personkm/day",{"$f":"+Transport!E334","v":35457.80333333333},{"$f":"+Transport!$E$324*I127/1000","v":0},{"$f":"+Transport!$E$329*I127/1000","v":0},null,{"$f":"(F127*I127)/1000","v":0},30759.068769418736,3.8334277042921722E-2,0]
[null,null,"Shifting freight transport from road to rail",{"$f":"+Transport!E365","v":-1534.825994878948},"1000 tonkm/day",{"$f":"+Transport!E363","v":241.3646113413127},{"$f":"+Transport!$E$353*I128/1000","v":0},{"$f":"+Transport!$E$358*I128/1000","v":0},null,{"$f":"(F128*I128)/1000","v":0},30759.068769418736,3.8334277042921722E-2,0]
[null,null,"Restriction on import of used cars",{"$f":"+Transport!E425","v":-210.54582703181637},"1000 cars",{"$f":"+Transport!E423","v":931.3919999999996},{"$f":"+Transport!$E$412*I129/1000000","v":0},{"$f":"+Transport!$E$418*I129/1000000","v":0},null,0,30759.068769418736,3.8334277042921722E-2,0]
[null,null,"New bicycle lanes",{"$f":"+Transport!E510","v":-144.86078223795022},"1 km bicycle lane",{"$f":"+Transport!E508","v":686.58271182439023},{"$f":"+Transport!$E$498*I130/1000000","v":0},{"$f":"+Transport!$E$503*I130/1000000","v":0},null,0,30759.068769418736,3.8334277042921722E-2,0]
[null,null,"Electric three-wheelers",{"$f":"+Transport!E536","v":153.37359162501534},"1000 three-wheelers",{"$f":"+Transport!E534","v":293.28103313378676},{"$f":"Transport!$E$524*I131/1000000","v":0},{"$f":"Transport!$E$529*I131/1000000","v":0},null,0,30759.068769418736,{"$f":"+K131/TotalEmis2025","v":3.8334277042921722E-2},null,{"$f":"J131/2.9","v":0}]
[null,null,"Electric two-wheelers",{"$f":"+Transport!E565","v":1009.0526685157765},"1000 two-wheelers",{"$f":"+Transport!E563","v":196.43549999999999},{"$f":"Transport!$E$553*I132/1000000","v":0},{"$f":"Transport!$E$558*I132/1000000","v":0},null,0,30759.068769418736,{"$f":"+K132/TotalEmis2025","v":3.8334277042921722E-2},null,{"$f":"J132/2.9","v":0}]
[null,null,"Better maintenance and use of motor bikes",{"$f":"+Transport!E452","v":-189.07311736714252},"1000 bikes",{"$f":"+Transport!E450","v":116.42400000000004},{"$f":"+Transport!$E$440*I133/1000000","v":0},{"$f":"+Transport!$E$445*I133/1000000","v":0},null,0,30759.068769418736,{"$f":"K133/TotalEmis2025","v":3.8334277042921722E-2},null,{"$f":"J133/2.9","v":0}]
[{"$f":"ROW(B134)","v":134},"Wind","Wind turbines, on-shore",{"$f":"Wind!$E$23","v":-351.11001040024917},"1 MW",{"$f":"Wind!E21","v":1213.75},{"$f":"+Wind!$E$11*I134/1000000","v":0},{"$f":"+Wind!$E$16*I134/1000000","v":0},null,0,30759.068769418736,{"$f":"K134/TotalEmis2025","v":3.8334277042921722E-2},{"$f":"J134/3.1","v":0},null,null,{"$f":"+Wind!$H$19*I134/1000","v":0}]
[null,null,"Wind turbines, on-shore with 24 storage",{"$f":"Wind!E47","v":-282.25942003523295},"1 MW",{"$f":"Wind!E45","v":1327.8425},{"$f":"+Wind!$E$35*I135/1000000","v":0},{"$f":"+Wind!$E$40*I135/1000000","v":0},null,0,30759.068769418736,{"$f":"+K135/TotalEmis2025","v":3.8334277042921722E-2},{"$f":"J135/3.1","v":0},null,null,{"$f":"+Wind!$H$43*I135/1000","v":0}]
[null,null,"Wind turbines, off-shore",{"$f":"Wind!$E$72","v":-235.91509117009576},"1 MW",{"$f":"Wind!E70","v":1553.6},{"$f":"+Wind!$E$60*I136/1000000","v":2250},{"$f":"+Wind!$E$65*I136/1000000","v":-329.86591707767468},900,1398.24,32157.308769418738,{"$f":"K136/TotalEmis2025","v":4.0076869444996832E-2},{"$f":"J136/3.1","v":451.0451612903226},null,null,{"$f":"+Wind!$H$68*I136/1000","v":2880}]
[null,"# GHG reduction options:",{"$f":"COUNTA(C18:C136)","v":119},null,null,"Totals:",{"$f":"SUM(G18:G136)","v":23927.056926596655},{"$f":"SUM(H18:H136)","v":-381.02903440642115},null,null,null,null,{"$f":"SUM(M18:M136)","v":1044.229829100693},{"$f":"SUM(N18:N136)","v":0},{"$f":"SUM(O18:O136)","v":13530.6},{"$f":"SUM(P18:P136)","v":4646.567164179105}]
[]
[null,null,null,null,null,"GHG emissions: ktCO2e in 2025",null,null,"BAU","Reduction","New total"]
[null,null,null,null,null,"Fossil power plants",null,null,{"$f":"+'BAU projected GHG Balances'!P18+'BAU projected GHG Balances'!D42+'BAU projected GHG Balances'!D43","v":326747.99428517651},{"$f":"SUM(J25:J27)+J28+SUM(J61:J69)+J83+SUM(J86:J88)+J96+J97+SUM(J105:J109)+J111+J113+J114+SUM(J134:J136)","v":2566.2399999999998},{"$f":"+I140-J140","v":324181.75428517652}]
[null,null,null,null,null,"Industry",null,null,{"$f":"SUM('BAU projected GHG Balances'!P20:P31)+'BAU projected GHG Balances'!P39+'BAU projected GHG Balances'!D50+'BAU projected GHG Balances'!D54","v":199476.20109255533},{"$f":"J29+J30+SUM(J42:J46)+J77+J78+SUM(J79:J82)+J85+J101+J102","v":0},{"$f":"+I141-J141","v":199476.20109255533}]
[null,null,null,null,null,"Transport",null,null,{"$f":"SUM('BAU projected GHG Balances'!P32:P35)","v":131751.53590518516},{"$f":"SUM(J115:J133)+J112","v":1838.8724702121483},129912.663434973]
[null,null,null,null,null,"Households",null,null,{"$f":"+'BAU projected GHG Balances'!P36","v":58867.922435808949},{"$f":"SUM(J31:J41)+J70+J71+J84+J103+J104+J110","v":10409.67749193246},48458.244943876489]
[null,null,null,null,null,"Services",null,null,{"$f":"+'BAU projected GHG Balances'!P37","v":40468.528459692934},{"$f":"SUM(J47:J60)","v":4502.4671157318389},35966.061343961097]
[null,null,null,null,null,"Agriculture & Fishery",null,null,{"$f":"+'BAU projected GHG Balances'!P38+'BAU projected GHG Balances'!D44","v":92218.553793430678},{"$f":"SUM(J18:J24)+SUM(J98:J100)","v":2882.2383582089551},89336.315435221724]
[null,null,null,null,null,"Forestry",null,null,{"$f":"+'BAU projected GHG Balances'!D51","v":-64020},{"$f":"SUM(J72:J76)","v":1833.3333333333335},-65853.333333333328]
[null,null,null,null,null,"Waste",null,null,{"$f":"+'BAU projected GHG Balances'!D52+'BAU projected GHG Balances'!D53","v":16880},{"$f":"SUM(J89:J95)","v":8124.4800000000014},8755.5199999999986]
[null,null,null,null,null,"Total",null,null,{"$f":"SUM(I140:I147)","v":802390.73597184953},{"$f":"SUM(J140:J147)","v":32157.308769418734},{"$f":"SUM(K140:K147)","v":770233.42720243079}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Total GHG mitigation in",{"$f":"+Assumptions!$C$9","v":"Country X"},"In 2030"]
[null,null,null,null,null,"Emission","Investment","Annual","Units","Emission reduction in 2030",null,null,"Diesel","Gasoline","Electricity","Electricity",null,"Reduction option","US$/ktCO2 (Revenue)","Emission reduction in 2020 per option (ktCO2/yr)"]
[null,null,null,null,null,"reduction",null,"costs","penetrating","Per option","Added",null,"saved","saved","saved","produced"]
[null,"Type","Reduction option","US$/tCO2e","Sub-type unit","tCO2e/unit","Million US$","MUS$/year","in 2030","ktCO2e/year","ktCO2e/year","Frac.of total","ktoe","ktoe","GWh","GWh"]
[{"$f":"ROW(B164)","v":164},"Agriculture","Rice crop CH4 reduction",{"$f":"Agriculture!$E$30","v":1.2},"Rice crop CH4 red.(1000 ha)",{"$f":"Agriculture!$E$27","v":3421.6000000000004},{"$f":"Agriculture!$E$17*I164/1000000","v":1311.576642140468},{"$f":"Agriculture!$E$22*I164/1000000","v":100.06216152943905},1000,{"$f":"F164*I164/1000","v":3421.6000000000004},{"$f":"OFFSET(K164,-1,0)+J164","v":3421.6000000000004},{"$f":"K164/Totalemis2030","v":3.2414660544426046E-3},null,null,null,null,null,"Hydro power connected to main grid",358.20337391064447,144229.91250000001]
[null,null,"Zero tillage",{"$f":"+Agriculture!$E$194","v":-166.39187675838468},"1000 ha",{"$f":"+Agriculture!$E$192","v":85.727053103999992},{"$f":"Agriculture!$E$182*I165/1000000","v":-17.445138888888888},{"$f":"Agriculture!$E$187*I165/1000000","v":-14.264285254940267},1000,85.727053103999992,3507.3270531040002,3.3226799112885288E-3,null,null,null,null,null,"Wind turbines, on-shore",353.36321175438417,19420]
[null,null,"Cover crops",{"$f":"+Agriculture!$E$89","v":81.040268456375827},"1000 ha",{"$f":"+Agriculture!$E$87","v":1490},{"$f":"Agriculture!$E$77*I166/1000000","v":0},{"$f":"Agriculture!$E$82*I166/1000000","v":120.74999999999999},1000,1490,4997.3270531039998,4.7342372006033175E-3,null,null,null,null,null,"Solar PVs, large grid",235.21646813494516,8860.375]
[null,null,"Nitrification inhibitors (1000 ha)",{"$f":"+Agriculture!$E$117","v":67.689873417721515},"1000 ha",{"$f":"+Agriculture!$E$115","v":790},{"$f":"Agriculture!$E$105*I167/1000000","v":0},{"$f":"Agriculture!$E$110*I167/1000000","v":10.694999999999999},200,158,5155.3270531039998,4.8839191145038114E-3,null,null,null,null,null,"New bicycle lanes",175.20776103567539,68.658271182439023]
[null,null,"Covering slurry stores (1 slurry store)",{"$f":"+Agriculture!$E$143","v":937.83334071789056},"1 slurry store",{"$f":"+Agriculture!$E$141","v":0.20130000000000001},{"$f":"Agriculture!$E$131*I168/1000000","v":0},{"$f":"Agriculture!$E$136*I168/1000000","v":0},null,0,5155.3270531039998,4.8839191145038114E-3,null,null,null,null,null,"Electric cars",64.336923922351488,753.31499999999971]
[null,null,"Fat supplementation in ruminants diets (%DM fat added) ",{"$f":"+Agriculture!$N$168","v":80.5},"%DM fat added",{"$f":"+Agriculture!$N$166","v":5026.8753477073615},{"$f":"Agriculture!$E$156*I169/1000000","v":0},{"$f":"Agriculture!$N$161*I169/1000000","v":0},null,0,5155.3270531039998,4.8839191145038114E-3,null,null,null,null,null,"Energy efficiency in industry",-0.94392925743255707,24884.9629674723]
[null,null,"Tobacco curing",{"$f":"+Agriculture!$E$62","v":-20.801739200816428},"100 t tobacco/yr",{"$f":"+Agriculture!$E$60","v":561.96940800000016},{"$f":"Agriculture!$E$50*I170/1000000","v":0},{"$f":"Agriculture!$E$55*I170/1000000","v":0},null,0,5155.3270531039998,4.8839191145038114E-3,null,null,null,null,null,"Energy efficiency in service",-0.94392925743255718,8004.9501459912226]
[{"$f":"ROW(B171)","v":171},"Biomass energy","Rice husk cogeneration plants",{"$f":"+'Biomass energy'!$E$24","v":-87.684712341200125},"1 MW cogeneration",{"$f":"+'Biomass energy'!$E$22","v":9719.0247425999987},{"$f":"+'Biomass energy'!$E$12*I171/1000000","v":0},{"$f":"+'Biomass energy'!$E$17*I171/1000000","v":0},null,0,5155.3270531039998,4.8839191145038114E-3,null,null,null,{"$f":"+'Biomass energy'!$H$22/'Biomass energy'!$H$19*I171/1000","v":0},null,"Efficient electric grids",-145.2399599818103,13108.5]
[null,null,"Biomass power from biomass residues ",{"$f":"+'Biomass energy'!$N$57","v":-191.86724048952527},"1 MW CHP plant",{"$f":"+'Biomass energy'!$N$55","v":2427.5},{"$f":"+'Biomass energy'!$N$45*I172/1000000","v":0},{"$f":"+'Biomass energy'!$N$50*I172/1000000","v":0},null,0,5155.3270531039998,4.8839191145038114E-3,null,null,null,{"$f":"+'Biomass energy'!$H$53*I172/1000","v":0},null,"20% Biodiesel blend in all  diesel",-341.38428078461817,25478.183748382304]
[null,null,"Bagasse power",{"$f":"'Biomass energy'!$E$88","v":-341.74294842775782},"100 kt sugar cane/year",{"$f":"'Biomass energy'!$E$86","v":6791.4514285714295},{"$f":"'Biomass energy'!$E$76*I173/1000000","v":0},{"$f":"'Biomass energy'!$E$81*I173/1000000","v":0},null,0,5155.3270531039998,4.8839191145038114E-3,null,null,null,{"$f":"'Biomass energy'!$H$87/'Biomass energy'!$H$81*100*I173/1000","v":0},null,"15% Bioethanol blend in all gasoline",-438.25908438907754,2013.7800739215268]
[{"$f":"ROW(B174)","v":174},"CCS","CCS plant",{"$f":"+CCS!$E$22","v":203.81680118581841},"1 MW",{"$f":"+CCS!$E$20","v":5412.3711340206182},{"$f":"CCS!$E$10*I174/1000000","v":0},{"$f":"CCS!$E$15*I174/1000000","v":0},null,0,5155.3270531039998,4.8839191145038114E-3,null,null,null,{"$f":"+CCS!H162/CCS!$H$13*I174/1000","v":0},null,"Efficient hotel washing machine ",-38248.887086086368,6.3784140573812431E-2]
[{"$f":"ROW(B175)","v":175},"Cement","Clinker replacement",{"$f":"+Cement!$E$23","v":7.5525712632273025},"1000 tonnes cement/day",{"$f":"+Cement!$E$21","v":166583.56193028874},{"$f":"Cement!$E$10*I175/1000000","v":0},{"$f":"Cement!$E$16*I175/1000000","v":0},null,0,5155.3270531039998,4.8839191145038114E-3]
[{"$f":"ROW(B176)","v":176},"Coal bed mine methane","Coal mine methane",{"$f":"+'Coal bed mine methane'!$E$24","v":-30.712107618218361},"10 Mm3 CMM/year",{"$f":"+'Coal bed mine methane'!$E$22","v":37352.840000000004},{"$f":"+'Coal bed mine methane'!$E$12/1000000*I176","v":0},{"$f":"+'Coal bed mine methane'!$E$22/1000000*I176","v":0},null,0,5155.3270531039998,4.8839191145038114E-3,null,null,null,{"$f":"+'Coal bed mine methane'!$H$27/'Coal bed mine methane'!$H$22*10*I176/1000","v":0}]
[{"$f":"ROW(B177)","v":177},"EE households","Efficient residential airconditioning",{"$f":"+'EE households'!$E$30","v":-313.12054426518739},"1000 Airconditioners",{"$f":"+'EE households'!$E$28","v":765.66692668284622},{"$f":"+'EE households'!$E$18*I177/1000000","v":0},{"$f":"+'EE households'!$E$23*I177/1000000","v":0},null,0,5155.3270531039998,4.8839191145038114E-3,null,null,{"$f":"+'EE households'!$H$42*I177/1000","v":0}]
[null,null,"Efficient lighting with CFLs",{"$f":"+'EE households'!$E$64","v":-327.03267937835903},"1000 Bulps",{"$f":"+'EE households'!$E$62","v":37.402541523747765},{"$f":"+'EE households'!$E$52*I178/1000000","v":308.34951456310688},{"$f":"+'EE households'!$E$57*I178/1000000","v":-2446.370674014313},200000,7480.5083047495527,12635.835357853553,1.197060772212062E-2,null,null,{"$f":"'EE households'!$H$65*I178/1000","v":12775}]
[null,null,"Efficient lighting with LEDs",{"$f":"+'EE households'!$E$96","v":-361.27123090135296},"1000 Bulps",{"$f":"+'EE households'!$E$94","v":76.301184708445447},{"$f":"+'EE households'!$E$84*I179/1000000","v":0},{"$f":"+'EE households'!$E$89*I179/1000000","v":0},null,0,12635.835357853553,1.197060772212062E-2,null,null,{"$f":"+'EE households'!$H$101*I179/1000","v":0}]
[null,null,"Efficient lighting with LEDs replacing CFL",{"$f":"+'EE households'!$E$122","v":-217.81753120923403},"1000 Bulps",{"$f":"+'EE households'!$E$120","v":8.9766099656994651},{"$f":"'EE households'!$E$110*I180/1000000","v":0},{"$f":"'EE households'!$E$115*I180/1000000","v":0},null,0,12635.835357853553,1.197060772212062E-2,null,null,{"$f":"+'EE households'!$H4248*I180/1000","v":0}]
[null,null,"Efficient wood stoves",{"$f":"+'EE households'!$E$178","v":-933.25004151145902},"1000 stoves",{"$f":"+'EE households'!$E$176","v":1338.3333333333335},{"$f":"+'EE households'!$E$166*I181/1000000","v":0},{"$f":"+'EE households'!$E$171*I181/1000000","v":0},null,0,12635.835357853553,1.197060772212062E-2]
[null,null,"Efficient charcoal stoves",{"$f":"+'EE households'!$E$206","v":-62.010529216503429},"1000 stoves",{"$f":"+'EE households'!$E$204","v":292.91691871829062},{"$f":"+'EE households'!$E$194*I182/1000000","v":600},{"$f":"+'EE households'!$E$199*I182/1000000","v":-181.63933146188717},10000,2929.1691871829062,15565.00454503646,1.4745567532727537E-2]
[null,null,"LPG stoves replacing wood stoves",{"$f":"+'EE households'!$E$238","v":74.167143724329421},"1000 stoves",{"$f":"+'EE households'!$E$236","v":2054.9439166666671},{"$f":"'EE households'!$E$226*I183/1000000","v":0},{"$f":"'EE households'!$E$231*I183/1000000","v":0},null,0,15565.00454503646,1.4745567532727537E-2]
[null,null,"Efficient electric stoves",{"$f":"+'EE households'!$E$267","v":-278.89689283119736},"1000 stoves",{"$f":"+'EE households'!$E$265","v":152.24517880507895},{"$f":"'EE households'!$E$255*I184/1000000","v":0},{"$f":"'EE households'!$E$260*I184/1000000","v":0},null,0,15565.00454503646,1.4745567532727537E-2,null,null,{"$f":"'EE households'!$H$274*I184/1000","v":0}]
[null,null,"Induction based cooking",{"$f":"+'EE households'!$E$293","v":514.28221214598602},"1000 stoves",{"$f":"+'EE households'!$E$291","v":11.090708389773937},{"$f":"'EE households'!$E$281*I185/1000000","v":0},{"$f":"'EE households'!$E$286*I185/1000000","v":0},null,0,15565.00454503646,1.4745567532727537E-2,null,null,{"$f":"'EE households'!$H$301*I185/1000","v":0}]
[null,null,"New passive home",{"$f":"+'EE households'!$E$321","v":-143.81234935614819},"1000 new homes",{"$f":"+'EE households'!E$319","v":8344.2069152783661},{"$f":"'EE households'!$E$309*I186/1000000","v":0},{"$f":"+I186*'EE households'!$E$314/1000000","v":0},null,0,15565.00454503646,{"$f":"K186/Totalemis2030","v":1.4745567532727537E-2},null,null,{"$f":"'EE households'!$H$326*I186/1000","v":0}]
[null,null,"Efficient refrigerators",{"$f":"+'EE households'!$E$148","v":-37.375089820340634},"1000 refrigerators",{"$f":"+'EE households'!$E$146","v":1199.3762657519856},{"$f":"+'EE households'!$E$136*I187/1000000","v":0},{"$f":"+'EE households'!$E$141*I187/1000000","v":0},null,0,15565.00454503646,{"$f":"K187/Totalemis2030","v":1.4745567532727537E-2},null,null,{"$f":"+'EE households'!$H$159*I187/1000","v":0}]
[{"$f":"ROW(B188)","v":188},"EE industry","Efficient electric motors",{"$f":"+'EE industry'!$E$25","v":-314.75839874519744},"1 kW",{"$f":"+'EE industry'!$E$23","v":0.63760801379904786},{"$f":"+'EE industry'!$E$13*I188/1000000","v":0},{"$f":"+'EE industry'!$E$18*I188/1000000","v":0},null,0,15565.00454503646,1.4745567532727537E-2,null,null,{"$f":"I188*'EE industry'!$H$25/1000000","v":0}]
[null,null,"Energy efficiency in industry",{"$f":"+'EE industry'!$N$84","v":0.94392925743255707},"10% red. of energy demand",{"$f":"+'EE industry'!$N$82","v":17578691.545697186},{"$f":"+'EE industry'!$N$72*I189/1000000","v":0},{"$f":"'EE industry'!$N$77*I189/1000000","v":0},null,0,15565.00454503646,1.4745567532727537E-2]
[null,null,"Building materials",{"$f":"+'EE industry'!$E$55","v":-18.895154748670951},"1 million bricks",{"$f":"+'EE industry'!$E$53","v":520.30000000000007},{"$f":"'EE industry'!$E$43*I190/1000000","v":0},{"$f":"'EE industry'!$E$48*I190/1000000","v":0},null,0,15565.00454503646,1.4745567532727537E-2]
[{"$f":"ROW(B191)","v":191},"EE own generation","Waste heat recovery at cement plant",{"$f":"+'EE own generation'!$E$23","v":-375.61881397176268},"1 Cement plant",{"$f":"+'EE own generation'!$E$21","v":39852.898650000003},{"$f":"+'EE own generation'!$E$11*I191/1000000","v":0},{"$f":"+'EE own generation'!$E$16*I191/1000000","v":0},null,0,15565.00454503646,1.4745567532727537E-2,null,null,null,{"$f":"+'EE own generation'!$H$17*'Mitigation options'!I337","v":0}]
[null,null,"Waste heat recovery at steel plant",{"$f":"+'EE own generation'!$E$53","v":-390.79448028652257},"1 Steel plant",{"$f":"+'EE own generation'!$E$51","v":36703.799999999996},{"$f":"+'EE own generation'!$E$41*I192/1000000","v":0},{"$f":"+'EE own generation'!$E$46*I192/1000000","v":0},null,0,15565.00454503646,1.4745567532727537E-2,null,null,null,{"$f":"'EE own generation'!$H$46*'Mitigation options'!I338","v":0}]
[{"$f":"ROW(B193)","v":193},"EE service","Efficient electric motors",{"$f":"+'EE service'!$E$29","v":-314.75839874519744},"1 kW",{"$f":"+'EE service'!$E$27","v":0.63760801379904786},{"$f":"+'EE service'!$E$17*I193/1000000","v":0},{"$f":"+'EE service'!$E$22*I193/1000000","v":0},null,0,15565.00454503646,1.4745567532727537E-2,null,null,{"$f":"I193*'EE service'!$H$29/1000000","v":0}]
[null,null,"Efficient office lighting with CFLs",{"$f":"+'EE service'!$E$57","v":-309.0418380641471},"1000 lights",{"$f":"+'EE service'!$E$55","v":38.471185567283413},{"$f":"+'EE service'!$E$45*I194/1000000","v":0},{"$f":"+'EE service'!$E$50*I194/1000000","v":0},null,0,15565.00454503646,1.4745567532727537E-2,null,null,{"$f":"+'EE service'!$H$57*I194/1000","v":0}]
[null,null,"Efficient office lighting with LEDs",{"$f":"+'EE service'!$E$89","v":-275.60184823242508},"1000 lights",{"$f":"+'EE service'!$E$87","v":43.600676976254526},{"$f":"+'EE service'!$E$77*I195/1000000","v":165.85144901887966},{"$f":"+'EE service'!$E$82*I195/1000000","v":-120.1642715884069},10000,436.00676976254522,16001.011314799005,1.5158620240142915E-2,null,null,{"$f":"+'EE service'!$H$89*I195/1000","v":744.59999999999991}]
[null,null,"Efficient street lights",{"$f":"+'EE service'!$E$123","v":-307.07276927944906},"1000 lights",{"$f":"+'EE service'!$E$121","v":384.71185567283408},{"$f":"+'EE service'!$E$111*I196/1000000","v":0},{"$f":"+'EE service'!$E$116*I196/1000000","v":0},null,0,16001.011314799005,1.5158620240142915E-2,null,null,{"$f":"+'EE service'!$H$136*I196/1000","v":0}]
[null,null,"Efficient water pumping",{"$f":"+'EE service'!$E$159","v":-316.36658559379896},"4 Million m3 water",{"$f":"+'EE service'!$E$157","v":749.51472642500403},{"$f":"+'EE service'!$E$147*I197/1000000","v":0},{"$f":"+'EE service'!$E$152*I197/1000000","v":0},null,0,16001.011314799005,1.5158620240142915E-2,null,null,{"$f":"+'EE service'!$H$158*I197","v":0}]
[null,null,"HVAC",{"$f":"+'EE service'!$E$248","v":-399.59175083634},"100,000 m2 floor area",{"$f":"+'EE service'!$E$246","v":4556.7071087885734},{"$f":"'EE service'!$E$236*I198/1000000","v":0},{"$f":"'EE service'!$E$241*I198/1000000","v":0},null,0,16001.011314799005,1.5158620240142915E-2,null,null,{"$f":"+'EE service'!$H$254*I198/1000","v":0}]
[null,null,"Efficient Chiller > 300 TR",{"$f":"+'EE service'!$E$277","v":-84.763806653834919},"1 TR",{"$f":"+'EE service'!$E$275","v":1.9607499999999998},{"$f":"'EE service'!$E$265*I199/1000000","v":3.5},{"$f":"'EE service'!$E$270*I199/1000000","v":-1.6620063389650679},10000,19.607499999999995,16020.618814799005,{"$f":"+K199/Totalemis2030","v":1.5177195481451801E-2},null,null,{"$f":"+'EE service'!$H$290*I199/1000000","v":11}]
[null,null,"Efficient Chiller < 300 TR",{"$f":"+'EE service'!$E$309","v":-126.63012410207483},"1 TR",{"$f":"+'EE service'!$E$307","v":0.87334999999999996},{"$f":"'EE service'!$E$297*I200/1000000","v":0},{"$f":"'EE service'!$E$302*I200/1000000","v":0},null,0,16020.618814799005,1.5177195481451801E-2,null,null,{"$f":"+'EE service'!$H$321*I200/1000000","v":0}]
[null,null,"Efficient room airconditioner",{"$f":"+'EE service'!$E$341","v":-293.90214881633204},"1 Airconditioner",{"$f":"+'EE service'!$E$339","v":0.69263965784718051},{"$f":"'EE service'!$E$329*I201/1000000","v":0},{"$f":"'EE service'!$E$334*I201/1000000","v":0},null,0,16020.618814799005,1.5177195481451801E-2,null,null,{"$f":"+'EE service'!$H$353*I201/1000000","v":0}]
[null,null,"Efficient commercial dishwashing machine ",{"$f":"+'EE service'!$E$374","v":-197.36514838620556},"1000 meals/day",{"$f":"+'EE service'!$E$372","v":10.884981572481571},{"$f":"'EE service'!$E$362*I202/1000000","v":0},{"$f":"'EE service'!$E$367*I202/1000000","v":0},null,0,16020.618814799005,1.5177195481451801E-2,null,null,{"$f":"+'EE service'!$H$388*I202/1000000","v":0}]
[null,null,"Efficient hotel refrigerator",{"$f":"+'EE service'!$E$409","v":965.56465311688623},"1 refrigerator",{"$f":"+'EE service'!$E$407","v":0.38994639270634235},{"$f":"'EE service'!$E$397*I203/1000000","v":0},{"$f":"'EE service'!$E$402*I203/1000000","v":0},null,0,16020.618814799005,1.5177195481451801E-2,null,null,{"$f":"+'EE service'!$H$415*I203/1000000","v":0}]
[null,null,"Efficient hotel washing machine ",{"$f":"+'EE service'!$E$439","v":38959.505142845002},"100 Guest Nights (GN)",{"$f":"+'EE service'!$E$437","v":6.2620723280384455E-2},{"$f":"'EE service'!$E$427*I204/1000000","v":0},{"$f":"'EE service'!$E$432*I204/1000000","v":0},null,0,16020.618814799005,1.5177195481451801E-2,null,null,{"$f":"+'EE service'!$H$459*I204/1000000","v":0}]
[null,null,"Energy efficiency in service",{"$f":"+'EE service'!$N$223","v":0.94392925743255696},"10% red. of energy demand",{"$f":"+'EE service'!$N$221","v":5415601.9872594653},{"$f":"'EE service'!$N$211*I205/1000000","v":54.156019872594655},{"$f":"'EE service'!$N$216*I205/1000000","v":5.1119451623841066},1,5415.6019872594652,21436.220802058469,{"$f":"K205/Totalemis2030","v":2.0307687066112037E-2}]
[null,null,"New office building with central cooling",{"$f":"+'EE service'!$E$188","v":-305.7873174824457},"1000 m2",{"$f":"+'EE service'!$E$186","v":34.233388266596577},{"$f":"+'EE service'!$E$176*I206/1000000","v":0},{"$f":"+'EE service'!$E$181*I206/1000000","v":0},null,{"$f":"(F206*I206)/1000","v":0},{"$f":"OFFSET(K206,-1,0,1,1)+J206","v":21436.220802058469},2.0307687066112037E-2,null,null,{"$f":"+'EE service'!$H$201*I206","v":0}]
[{"$f":"ROW(B207)","v":207},"EE supply side","New high efficiency coal power plant",{"$f":"+'EE supply side'!$N$54","v":21.485823944685848},"1 MW",{"$f":"+'EE supply side'!$N$52","v":1117.0367999999989},{"$f":"+'EE supply side'!$N$42*I207/1000000","v":0},{"$f":"+'EE supply side'!$N$47*I207/1000000","v":0},null,0,21436.220802058469,2.0307687066112037E-2]
[null,"EE supply side","New natural gas power plant",{"$f":"'EE supply side'!$N$25","v":-4269.6802073235358},"1 MW",{"$f":"+'EE supply side'!$N$23","v":220.19999999999982},{"$f":"+'EE supply side'!$N$13/1000000*I208","v":0},{"$f":"+'EE supply side'!$N$18/1000000*I208","v":0},null,0,21436.220802058469,2.0307687066112037E-2]
[null,null,"Switch from fuel oil to diesel",{"$f":"'EE supply side'!$E$142","v":1206.9604660846496},"1 MW",{"$f":"+'EE supply side'!$E$140","v":124.49193561101811},{"$f":"+'EE supply side'!$E$130/1000000*I209","v":0},{"$f":"+'EE supply side'!$E$135/1000000*I209","v":0},null,0,21436.220802058469,2.0307687066112037E-2]
[null,null,"Switch from fuel oil to natural gas",{"$f":"'EE supply side'!$E$172","v":-339.52112449817685},"1 MW",{"$f":"+'EE supply side'!$E$170","v":1454.3571428571436},{"$f":"+'EE supply side'!$E$160/1000000*I210","v":0},{"$f":"+'EE supply side'!$E$165/1000000*I210","v":0},null,0,21436.220802058469,2.0307687066112037E-2]
[null,null,"Cogeneration in industry",{"$f":"+'EE supply side'!$E$113","v":-4717.3428040669614},"1 MW",{"$f":"+'EE supply side'!$E$111","v":542.40894917999958},{"$f":"+'EE supply side'!$E$102*I211/1000000","v":0},{"$f":"+'EE supply side'!$E$106*I211/1000000","v":0},null,0,21436.220802058469,2.0307687066112037E-2,null,null,{"$f":"+'EE supply side'!$H$112*I211/1000","v":0}]
[null,null,"Single cycle to combined cycle",{"$f":"+'EE supply side'!$E$83","v":55.042723709110227},"100 MW increase",{"$f":"+'EE supply side'!$E$81","v":75738},{"$f":"'EE supply side'!$E$72*I212/1000000","v":0},{"$f":"'EE supply side'!$E$76*I212/1000000","v":0},null,0,21436.220802058469,2.0307687066112037E-2,null,null,{"$f":"+'EE supply side'!$H$91*I212/1000","v":0}]
[{"$f":"ROW(B213)","v":213},"Energy distribution","Efficient electric grids",{"$f":"+'Energy distribution'!$E$26","v":145.2399599818103},"1 GWh loss reduction",{"$f":"+'Energy distribution'!$E$24","v":485.5},{"$f":"+'Energy distribution'!$E$14*I213/1000000","v":0},{"$f":"+'Energy distribution'!$E$19*I213/1000000","v":0},null,0,21436.220802058469,2.0307687066112037E-2,null,null,{"$f":"+I213*'Energy distribution'!$H$22","v":0}]
[null,null,"Connection of isolated grid to central grid ",{"$f":"+'Energy distribution'!$E$55","v":-35.970464274025431},"1 GWh consumption",{"$f":"+'Energy distribution'!$E$53","v":485.5},{"$f":"+'Energy distribution'!$E$43*I214/1000000","v":0},{"$f":"+'Energy distribution'!$E$48*I214/1000000","v":0},null,0,21436.220802058469,2.0307687066112037E-2]
[null,null,"Power factor increase",{"$f":"+'Energy distribution'!$E$85","v":1.3185780506574281},"1000 commerce/industry buildings",{"$f":"+'Energy distribution'!$E$83","v":94589.93197278888},{"$f":"'Energy distribution'!$E$73*I215/1000000","v":0},{"$f":"'Energy distribution'!$E$78*I215/1000000","v":0},null,0,21436.220802058469,2.0307687066112037E-2,null,null,{"$f":"I215*'Energy distribution'!$H$93","v":0}]
[null,null,"District heating network rehabilitation (100,000 flats supplied)",{"$f":"+'Energy distribution'!$E$114","v":-153.13048866378534},"100,000 flats supplied",{"$f":"+'Energy distribution'!$E$112","v":33649.053412333342},{"$f":"'Energy distribution'!$E$101*I216/1000000","v":0},{"$f":"'Energy distribution'!$E$107*I216/1000000","v":0},null,0,21436.220802058469,{"$f":"+K216/Totalemis2030","v":2.0307687066112037E-2}]
[null,null,"District cooling network (1 million m2 new city area covered)",{"$f":"+'Energy distribution'!$E$153","v":-148.45274742045021},"1 million m2 new city area covered",{"$f":"+'Energy distribution'!$E$151","v":13725.623132042594},{"$f":"'Energy distribution'!$E$141*I217/1000000","v":0},{"$f":"'Energy distribution'!$E$146*I217/1000000","v":0},null,0,21436.220802058469,{"$f":"+K217/Totalemis2030","v":2.0307687066112037E-2}]
[{"$f":"ROW(B218)","v":218},"Forestry","Reforestation",{"$f":"+Forestry!$E$28","v":15.446115121623658},"Reforestation of 1000 ha",{"$f":"Forestry!$E$26","v":3666.666666666667},{"$f":"Forestry!$E$15*I218/1000000","v":0},{"$f":"Forestry!$E$21/1000000*I218","v":0},null,0,21436.220802058469,{"$f":"K218/Totalemis2030","v":2.0307687066112037E-2}]
[null,null,"REDD: Avoided deforestation",{"$f":"+Forestry!$E$56","v":-10.383221831758126},"No deforestation for 1000 ha",{"$f":"Forestry!$E$54","v":3666.666666666667},{"$f":"Forestry!$E$44*I219/1000000","v":0},{"$f":"Forestry!$E$49/1000000*I219","v":0},null,0,21436.220802058469,2.0307687066112037E-2]
[null,null,"Assisted forest regeneration",{"$f":"Forestry!$E$84","v":-3.8615287804059144},"Reforestation of 1000 ha",{"$f":"Forestry!$E$82","v":3666.666666666667},{"$f":"Forestry!$E$72/1000000*I220","v":300},{"$f":"Forestry!$E$49/1000000*I220","v":-19.035906691556566},500,1833.3333333333335,23269.554135391802,2.2044502522763344E-2]
[null,null,"Reforestation with agroforestry",{"$f":"Forestry!$E$113","v":-0.65934330145454612},"Reforestation of 1000 ha",{"$f":"Forestry!$E$111","v":3666.666666666667},{"$f":"Forestry!$E$100/1000000*I221","v":0},{"$f":"Forestry!$E$106/1000000*I221","v":0},null,0,23269.554135391802,2.2044502522763344E-2]
[null,null,"Reforestation with Silvopasture",{"$f":"Forestry!$E$143","v":-0.65934330145454612},"Reforestation of 1000 ha",{"$f":"Forestry!$E$141","v":3666.666666666667},{"$f":"Forestry!$E$130/1000000*I222","v":0},{"$f":"Forestry!$E$136/1000000*I222","v":0},null,0,23269.554135391802,2.2044502522763344E-2]
[{"$f":"ROW(B223)","v":223},"Fossil fuel switch","Switch from coal to natural gas in industry",{"$f":"+'Fossil fuel switch'!$E$24","v":31.126536151778442},"100 TJ fuel use/year",{"$f":"+'Fossil fuel switch'!$E$22","v":3850},{"$f":"'Fossil fuel switch'!$E$12/1000000*I223","v":0},{"$f":"'Fossil fuel switch'!$E$17/1000000*I223","v":0},null,0,23269.554135391802,2.2044502522763344E-2]
[null,null,"Switch from fuel oil to natural gas in industry",{"$f":"'Fossil fuel switch'!$E$53","v":-120.57373854419971},"100 TJ fuel use/year",{"$f":"'Fossil fuel switch'!$E$51","v":2126.6666666666679},{"$f":"'Fossil fuel switch'!$E$41/1000000*I224","v":0},{"$f":"'Fossil fuel switch'!$E$46/1000000*I224","v":0},null,0,23269.554135391802,2.2044502522763344E-2]
[{"$f":"ROW(B225)","v":225},"Fugitive","Reduced flaring at oil field",{"$f":"+Fugitive!$E$25","v":9.6651004761555761},"1 MMSCF/day",{"$f":"+Fugitive!$E$23","v":22613.499908999998},{"$f":"+Fugitive!$E$13*I225/1000000","v":0},{"$f":"+Fugitive!$E$18*I225/1000000","v":0},null,0,23269.554135391802,2.2044502522763344E-2]
[null,null,"Reduced flaring at oil refineries",{"$f":"+Fugitive!$E$54","v":217.25613544900492},"1 MMSCF/day",{"$f":"+Fugitive!$E$52","v":20797.217999999997},{"$f":"+Fugitive!$E$42*I226/1000000","v":0},{"$f":"+Fugitive!$E$47*I226/1000000","v":0},null,0,23269.554135391802,2.2044502522763344E-2]
[null,null,"Leak reduction in natural gas pipelines",{"$f":"Fugitive!$E$81","v":-4.1827120419437911},"1 Mm3 CH/year leaking",{"$f":"+Fugitive!$E$79","v":20104.000000000004},{"$f":"Fugitive!$E$69*I227/1000000","v":0},{"$f":"Fugitive!$E$74*I227/1000000","v":0},null,0,23269.554135391802,2.2044502522763344E-2]
[null,null,"Charcoal production",{"$f":"+Fugitive!$E$108","v":1.4484402961056226},"100,000 ton charcoal/yr",{"$f":"+Fugitive!$E$106","v":156404.80480480485},{"$f":"Fugitive!$E$97*I228/1000000","v":0},{"$f":"Fugitive!$E$101*I228/1000000","v":0},null,0,23269.554135391802,2.2044502522763344E-2]
[{"$f":"ROW(B229)","v":229},"Geothermal","Geothermal power",{"$f":"+Geothermal!$N$22","v":-259.23157420150284},"1 MW",{"$f":"+Geothermal!$N$20","v":3065.9324999999999},{"$f":"+Geothermal!$N$10*I229/1000000","v":0},{"$f":"+Geothermal!$N$15*I229/1000000","v":0},null,0,23269.554135391802,2.2044502522763344E-2,null,null,null,{"$f":"+Geothermal!$H$18*I229/1000","v":0}]
[null,null,"Geothermal heat",{"$f":"+Geothermal!$E$50","v":22.348277110443988},"1000 m2 heated area",{"$f":"+Geothermal!$E$48","v":17.056285714285721},{"$f":"Geothermal!$E$38*I230/1000000","v":0},{"$f":"Geothermal!$E$43*I230/1000000","v":0},null,0,23269.554135391802,2.2044502522763344E-2]
[{"$f":"ROW(B231)","v":231},"HFCs, PFCs, SF6","Reduced PFCs from aluminum production",{"$f":"+'HFCs, PFCs, SF6'!$E$22","v":3.397606639661678E-2},"100,000 ton Aluminium/yr",{"$f":"+'HFCs, PFCs, SF6'!$E$20","v":111888.38499874179},{"$f":"+'HFCs, PFCs, SF6'!$E$10*I231/1000000","v":0},{"$f":"+'HFCs, PFCs, SF6'!$E$15*I231/1000000","v":0},null,0,23269.554135391802,2.2044502522763344E-2]
[{"$f":"ROW(B232)","v":232},"Hydro","Hydro power connected to main grid",{"$f":"+Hydro!$N$25","v":-358.20337391064447},"1 MW",{"$f":"+Hydro!$N$23","v":1923.0654999999999},{"$f":"+Hydro!$N$13*I232/1000000","v":0},{"$f":"+Hydro!$N$18*I232/1000000","v":0},null,0,23269.554135391802,2.2044502522763344E-2,null,null,null,{"$f":"+Hydro!$H$20*I232/1000","v":0}]
[null,null,"Mini hydro power connected to main grid",{"$f":"+Hydro!$E$54","v":-181.63328226331072},"1 MW",{"$f":"+Hydro!$E$52","v":1942},{"$f":"+Hydro!$E$42*I233/1000000","v":0},{"$f":"+Hydro!$E$47*I233/1000000","v":0},null,0,23269.554135391802,2.2044502522763344E-2,null,null,null,{"$f":"Hydro!$H$50/Hydro!$H$47*I233/1000","v":0}]
[null,null,"Mini hydro power off grid",{"$f":"+Hydro!$E$83","v":-16.968102990561736},"1 MW",{"$f":"+Hydro!$E$81","v":3231.9999999999995},{"$f":"+Hydro!$E$71*I234/1000000","v":0},{"$f":"Hydro!$E$76*I234/1000000","v":0},null,0,23269.554135391802,2.2044502522763344E-2,null,null,null,{"$f":"Hydro!$H$51/Hydro!$H$48*I234/1000","v":0}]
[{"$f":"ROW(B235)","v":235},"Landfills","Landfill gas plant with power production",{"$f":"Landfills!$E$27","v":-31.84908560146312},"200 t/day plant",{"$f":"Landfills!$E$25","v":165886.95200000002},{"$f":"+Landfills!$E$15*I235/1000000","v":0},{"$f":"+Landfills!$E$20*I235/1000000","v":0},null,0,23269.554135391802,2.2044502522763344E-2,null,null,null,{"$f":"+Landfills!$H$36*I235/1000","v":0}]
[null,null,"Landfill gas flaring",{"$f":"+Landfills!$E$118","v":0.84101720811538749},"1 t/day plant",{"$f":"+Landfills!$E$116","v":165886.95200000002},{"$f":"+Landfills!$E$106*I236/1000000","v":0},{"$f":"Landfills!$E$111*I236/1000000","v":0},null,0,23269.554135391802,2.2044502522763344E-2]
[null,null,"Incineration plant",{"$f":"+Landfills!$E$91","v":13.881925777057218},"200 t/day plant",{"$f":"Landfills!$E$89","v":139951.21400000001},{"$f":"Landfills!$E$79*I237/1000000","v":0},{"$f":"Landfills!$E$84*I237/1000000","v":0},null,0,23269.554135391802,2.2044502522763344E-2]
[null,null,"Recycling of plastics",{"$f":"+Landfills!$E$197","v":-280.92564985520448},"1000 t/year plant",{"$f":"Landfills!$E$195","v":1095.42},{"$f":"Landfills!$E$184*I238/1000000","v":0},{"$f":"Landfills!$E$190*I238/1000000","v":0},null,0,23269.554135391802,2.2044502522763344E-2]
[null,null,"Refuce Derived Fuel (RDF) from MSW",{"$f":"+Landfills!$E$171","v":-119.59206265586528},"200 t MSW/day plant",{"$f":"Landfills!$E$169","v":20389.428571428572},{"$f":"Landfills!$E$159*I239/1000000","v":0},{"$f":"Landfills!$E$164*I239/1000000","v":0},null,0,23269.554135391802,2.2044502522763344E-2]
[null,null,"Biogas from Municipal Solid Waste",{"$f":"+Landfills!$E$146","v":0.16541726454278388},"1000 t/year plant",{"$f":"+Landfills!$E$144","v":16248.960000000001},{"$f":"+Landfills!$E$134*I240/1000000","v":10},{"$f":"Landfills!$E$139*I240/1000000","v":1.3439292574325568},500,8124.4800000000014,31394.034135391805,2.9741260217993018E-2]
[null,null,"Composting of Municipal Solid Waste",{"$f":"+Landfills!$E$63","v":-4.1901585884351236E-2},"1000 t/day plant",{"$f":"+Landfills!$E$61","v":5515709.472000001},{"$f":"+Landfills!$E$50*I241/1000000","v":0},{"$f":"+Landfills!$E$56*I241/1000000","v":0},null,0,31394.034135391805,2.9741260217993018E-2]
[{"$f":"ROW(B242)","v":242},"Marine","Tidal",{"$f":"Marine!$N$22","v":289.63488028476155},"1 MW of tidal power",{"$f":"Marine!$N$20","v":1275.894},{"$f":"Marine!$N$10*I242/1000000","v":0},{"$f":"Marine!$N$15*I242/1000000","v":0},null,0,31394.034135391805,2.9741260217993018E-2,null,null,null,{"$f":"+Marine!$H$18*I242/1000","v":0}]
[null,null,"Wave",{"$f":"Marine!$N$47","v":279.69385613267553},"1 MW of wave power",{"$f":"Marine!$N$45","v":1488.5429999999999},{"$f":"Marine!$N$35*I243/1000000","v":0},{"$f":"Marine!$N$40*I243/1000000","v":0},null,0,31394.034135391805,2.9741260217993018E-2,null,null,null,{"$f":"+Marine!$H$43*I243/1000","v":0}]
[{"$f":"ROW(B244)","v":244},"Methane avoidance","Biogas at rural farms using kerosene",{"$f":"+'Methane avoidance'!$E$24","v":-151.66258761517665},"1000 units",{"$f":"+'Methane avoidance'!$E$22","v":1227.6264000000001},{"$f":"+'Methane avoidance'!$E$12*I244/1000000","v":0},{"$f":"+'Methane avoidance'!$E$17*I244/1000000","v":0},null,0,31394.034135391805,2.9741260217993018E-2]
[null,null,"Biogas at rural farms using non-renewable fuelwood",{"$f":"+'Methane avoidance'!$E$51","v":2.2857011214985121},"1000 units",{"$f":"+'Methane avoidance'!$E$49","v":11274.12},{"$f":"+'Methane avoidance'!$E$39*I245/1000000","v":0},{"$f":"+'Methane avoidance'!$E$44*I245/1000000","v":0},null,0,31394.034135391805,2.9741260217993018E-2]
[null,null,"Biogas at big farms",{"$f":"+'Methane avoidance'!$E$78","v":-13.990932316429088},"84000 pigs",{"$f":"+'Methane avoidance'!$E$76","v":93441.278606965177},{"$f":"'Methane avoidance'!$E$66*I246/1000000","v":86.387434554973822},{"$f":"'Methane avoidance'!$E$71*I246/1000000","v":-39.21991813651929},30,2803.2383582089551,34197.272493600758,3.2396918968474006E-2,null,null,null,{"$f":"+'Methane avoidance'!$H$80*I246/1000","v":306.56716417910457}]
[null,null,"Biogas from industrial waste water ",{"$f":"+'Methane avoidance'!$E$106","v":-172.84585999305472},"1 plant",{"$f":"+'Methane avoidance'!$E$104","v":29711.267999999996},{"$f":"+'Methane avoidance'!$E$94*I247/1000000","v":0},{"$f":"+'Methane avoidance'!$E$99*I247/1000000","v":0},null,0,34197.272493600758,3.2396918968474006E-2]
[{"$f":"ROW(B248)","v":248},"N2O","Nitric acid plant (N2O destruction)",{"$f":"+N2O!$E$21","v":1.7020874378673534},"100 ton HNO3/day",{"$f":"+N2O!$E$19","v":59002.25},{"$f":"+N2O!$E$10*I248/1000000","v":0},{"$f":"N2O!$E$14*I248/1000000","v":0},null,0,34197.272493600758,3.2396918968474006E-2]
[{"$f":"ROW(B249)","v":249},"Solar","Solar water heater, residential",{"$f":"Solar!$E$33","v":-341.4492171764353},"1000 locations",{"$f":"Solar!$E$31*1000","v":803.76005774999987},{"$f":"+Solar!$E$21*I249/1000000","v":0},{"$f":"+Solar!$E$26*I249/1000000","v":0},null,{"$f":"F249*I249/1000","v":0},{"$f":"OFFSET(K249,-1,0)+J249","v":34197.272493600758},3.2396918968474006E-2,null,null,{"$f":"+Solar!$H$39*I249/1000000","v":0}]
[null,null,"Solar water heater, large",{"$f":"+Solar!$E$60","v":-350.30226457285954},"1 unit",{"$f":"+Solar!$E$58","v":30.354722299999999},{"$f":"+Solar!$E$48*I250/1000000","v":0},{"$f":"+Solar!$E$53*I250/1000000","v":0},null,{"$f":"(F250*I250)/1000","v":0},{"$f":"OFFSET(K250,-1,0,1,1)+J250","v":34197.272493600758},3.2396918968474006E-2,null,null,{"$f":"+Solar!$H$68*I250/1000000","v":0}]
[null,null,"Solar PVs, large grid",{"$f":"Solar!$N$90","v":-317.6904582541884},"1 MW",{"$f":"Solar!$N$88","v":886.03750000000002},{"$f":"+Solar!$N$78*I251/1000000","v":0},{"$f":"+Solar!$N$83*I251/1000000","v":0},null,0,34197.272493600758,3.2396918968474006E-2,null,null,null,{"$f":"+Solar!$H$88*I251/1000","v":0}]
[null,null,"Solar PVs, large grid with 24h storage",{"$f":"Solar!$N$114","v":-199.87047236955519},"1 MW",{"$f":"Solar!$N$112","v":886.03750000000002},{"$f":"+Solar!$N$102*I252/1000000","v":0},{"$f":"+Solar!$N$107*I252/1000000","v":0},null,0,34197.272493600758,{"$f":"+K252/Totalemis2030","v":3.2396918968474006E-2},null,null,null,{"$f":"+Solar!$H$112*I252/1000","v":0}]
[null,null,"Solar house PVs",{"$f":"+Solar!$E$139","v":-215.5798038208396},"500 W",{"$f":"+Solar!$E$137","v":0.39871687500000003},{"$f":"+Solar!$E$127*I253/1000000","v":0},{"$f":"+Solar!$E$132*I253/1000000","v":0},null,0,34197.272493600758,{"$f":"+K253/Totalemis2030","v":3.2396918968474006E-2},null,null,null,{"$f":"+Solar!$H4288*I253/1000","v":0}]
[null,null,"Solar cottage PVs",{"$f":"+Solar!$E$166","v":-215.57980382083966},"50 W",{"$f":"+Solar!$E$164","v":3.9871687500000003E-2},{"$f":"+Solar!$E$154*I254/1000000","v":0},{"$f":"+Solar!$E$159*I254/1000000","v":0},null,0,34197.272493600758,{"$f":"K254/Totalemis2030","v":3.2396918968474006E-2},null,null,null,{"$f":"+Solar!$H$169*I254/1000","v":0}]
[null,null,"Solar/diesel mini-grid",{"$f":"+Solar!$E$191","v":95.253250088916062},"40 kW from solar",{"$f":"+Solar!$E$189","v":58.400000000000006},{"$f":"+Solar!$E$179*I255/1000000","v":1200},{"$f":"Solar!$E$184*I255/1000000","v":111.25579610385397},20000,1168,35365.272493600758,3.3503428306675125E-2,null,null,null,{"$f":"+Solar!$H$196*I255/1000","v":1460}]
[null,null,"Solar LED lamps",{"$f":"+Solar!$E$303","v":-121.38384386531598},"1000 lamps",{"$f":"+Solar!$E$301","v":93.908173333333366},{"$f":"Solar!$E$291*I256/1000000","v":0},{"$f":"Solar!$E$296*I256/1000000","v":0},null,0,35365.272493600758,3.3503428306675125E-2]
[null,null,"Solar PVs, small isolated grid, 100% solar",{"$f":"+Solar!$E$219","v":221.43917442170138},"2 MW",{"$f":"+Solar!$E$217","v":2628},{"$f":"+Solar!$E$207*I257/1000000","v":0},{"$f":"+Solar!$E$212*I257/1000000","v":0},null,0,35365.272493600758,3.3503428306675125E-2,null,null,null,{"$f":"+Solar!$H$222*I257/1000","v":0}]
[null,null,"Solar street lights",{"$f":"+Solar!$E$330","v":-748.75354254153956},"1000 locations  (0.05 MW)",{"$f":"+Solar!$E$328","v":454.03792326225533},{"$f":"+Solar!$E$318*I258/1000000","v":0},{"$f":"+Solar!$E$318*I258/1000000","v":0},null,0,35365.272493600758,3.3503428306675125E-2,null,null,null,{"$f":"+Solar!$H$341*I258/1000","v":0}]
[null,null,"Parabolic through CSP, no storage",{"$f":"Solar!$N$248","v":114.48225605633061},"1 MW",{"$f":"Solar!$N$246","v":728.25},{"$f":"Solar!$N$236*I259/1000000","v":0},{"$f":"Solar!$N$241*I259/1000000","v":0},null,0,35365.272493600758,3.3503428306675125E-2,null,null,null,{"$f":"+Solar!$H$244*I259/1000","v":0}]
[null,null,"Solar tower CSP, with storage",{"$f":"+Solar!$N$275","v":557.15822890873994},"1 MW",{"$f":"+Solar!$N$273","v":728.25},{"$f":"+Solar!$N$263*I260/1000000","v":0},{"$f":"+Solar!$N$268*I260/1000000","v":0},null,0,35365.272493600758,3.3503428306675125E-2,null,null,null,{"$f":"+Solar!$H$271*I260/1000","v":0}]
[{"$f":"ROW(B261)","v":261},"Transport","20% Biodiesel blend in all  diesel",{"$f":"+Transport!$N$39","v":369.38011072512069},"20% blend in transport",{"$f":"+Transport!$N$37","v":25098772.433174755},{"$f":"+Transport!$N$27*I261/1000000","v":0},{"$f":"+Transport!$N$32*I261/1000000","v":0},null,0,35365.272493600758,3.3503428306675125E-2]
[null,null,"15% Bioethanol blend in all gasoline",{"$f":"+Transport!$N$68","v":402.72161429897056},"15% blend in transport",{"$f":"+Transport!$N$66","v":2263385.0203877329},{"$f":"+Transport!$N$55*I262/1000000","v":0},{"$f":"+Transport!$N$60*I262/1000000","v":0},null,0,35365.272493600758,3.3503428306675125E-2]
[null,null,"Bus Rapid Transit (BRT)",{"$f":"Transport!$E$480","v":89.462218818813056},"1 km BRT line",{"$f":"+Transport!$E$478","v":1983.4616326530609},{"$f":"Transport!$E$467*I263/1000000","v":0},{"$f":"Transport!$E$473*I263/1000000","v":0},null,0,35365.272493600758,3.3503428306675125E-2,{"$f":"J263/3.1","v":0}]
[null,null,"More efficient gasoline cars",{"$f":"+Transport!$E$99","v":-210.54592306489874},"1000 cars",{"$f":"+Transport!$E$97","v":408.90380487804828},{"$f":"+Transport!$E$86*I264/1000000","v":0},{"$f":"+Transport!$E$92*I264/1000000","v":0},null,0,35365.272493600758,3.3503428306675125E-2,null,{"$f":"J264/2.9","v":0}]
[null,null,"More efficient diesel cars",{"$f":"+Transport!$E$125","v":-158.52677653007859},"1000 cars",{"$f":"+Transport!$E$123","v":179.7212853333333},{"$f":"+Transport!$E$112*I265/1000000","v":0},{"$f":"+Transport!$E$118*I265/1000000","v":0},null,0,35365.272493600758,3.3503428306675125E-2,{"$f":"J265/3.1","v":0}]
[null,null,"Natural Gas cars",{"$f":"+Transport!$E$396","v":-111.59325736279338},"1000 cars using natural gas",{"$f":"+Transport!$E$394","v":778.08450104036592},{"$f":"+Transport!$E$384*I266/1000000","v":0},{"$f":"+Transport!$E$389*I266/1000000","v":0},null,0,35365.272493600758,3.3503428306675125E-2,{"$f":"J266/3.1","v":0}]
[null,null,"Electric cars",{"$f":"+Transport!$N$149","v":-24.409287168764113},"1000 cars",{"$f":"+Transport!$N$147","v":891.48853846153827},{"$f":"+Transport!$N$137*I267/1000000","v":0},{"$f":"+Transport!$N$142*I267/1000000","v":0},null,0,35365.272493600758,3.3503428306675125E-2,null,{"$f":"J267/2.9","v":0}]
[null,null,"Electric 18m buses",{"$f":"+Transport!$N$179","v":713.80456255427021},"1000 buses",{"$f":"+Transport!$N$177","v":37928.61263157893},{"$f":"+Transport!$N$167*I268/1000000","v":9512.5},{"$f":"+Transport!$N$172*I268/1000000","v":1353.6808373887282},50,1896.4306315789465,37261.703125179702,3.5300019233980566E-2,{"$f":"J268/3.1","v":611.75181663836986}]
[null,null,"Electric 12m buses",{"$f":"+Transport!$N$210","v":1274.6079180223517},"1000 buses",{"$f":"+Transport!$N$208","v":13752.592799999999},{"$f":"+Transport!$N$198*I269/1000000","v":0},{"$f":"+Transport!$N$203*I269/1000000","v":0},null,0,37261.703125179702,3.5300019233980566E-2,0]
[null,null,"Electric heavy trucks",{"$f":"+Transport!$N$241","v":4806.8904330680552},"1000 trucks",{"$f":"+Transport!$N$239","v":10284.841458333325},{"$f":"+Transport!$N$229*I270/1000000","v":0},{"$f":"+Transport!$N$234*I270/1000000","v":0},null,0,37261.703125179702,3.5300019233980566E-2,0]
[null,null,"Electric light trucks",{"$f":"+Transport!$N$273","v":613.49846174063339},"1000 trucks",{"$f":"+Transport!$N$271","v":6037.0635157894758},{"$f":"+Transport!$N$261*I271/1000000","v":0},{"$f":"+Transport!$N$266*I271/1000000","v":0},null,0,37261.703125179702,3.5300019233980566E-2,0]
[null,null,"Electric rail ",{"$f":"+Transport!$E$305","v":3950.9277285358407},"1 Million trainkm/year",{"$f":"+Transport!$E$303","v":3281.8538141600002},{"$f":"Transport!$E$293*I272/1000000","v":0},{"$f":"Transport!$E$298*I272/1000000","v":0},null,0,37261.703125179702,3.5300019233980566E-2,0]
[null,null,"Shifting passengers from car to rail",{"$f":"+Transport!$E$336","v":1961.8414656683801},"1 Million personkm/day",{"$f":"+Transport!$E$334","v":35457.80333333333},{"$f":"+Transport!$E$324*I273/1000","v":0},{"$f":"+Transport!$E$329*I273/1000","v":0},null,0,37261.703125179702,3.5300019233980566E-2,0]
[null,null,"Shifting freight transport from road to rail",{"$f":"+Transport!$E$365","v":-1534.825994878948},"1000 tonkm/day",{"$f":"+Transport!$E$363","v":241.3646113413127},{"$f":"+Transport!$E$353*I274/1000","v":0},{"$f":"+Transport!$E$358*I274/1000","v":0},null,0,37261.703125179702,3.5300019233980566E-2,0]
[null,null,"Restriction on import of used cars",{"$f":"+Transport!$E$425","v":-210.54582703181637},"1000 cars",{"$f":"+Transport!$E$423","v":931.3919999999996},{"$f":"+Transport!$E$412*I275/1000000","v":0},{"$f":"+Transport!$E$418*I275/1000000","v":0},null,0,37261.703125179702,3.5300019233980566E-2,0]
[null,null,"New bicycle lanes",{"$f":"+Transport!$E$510","v":-144.86078223795022},"1 km bicycle lane",{"$f":"+Transport!$E$508","v":686.58271182439023},{"$f":"+Transport!$E$498*I276/1000000","v":0},{"$f":"+Transport!$E$503*I276/1000000","v":0},null,0,37261.703125179702,3.5300019233980566E-2,0]
[null,null,"Electric three-wheelers",{"$f":"+Transport!$E$536","v":153.37359162501534},"1000 three-wheelers",{"$f":"+Transport!$E$534","v":293.28103313378676},{"$f":"Transport!$E$524*I277/1000000","v":0},{"$f":"Transport!$E$529*I277/1000000","v":0},null,0,37261.703125179702,{"$f":"+K277/Totalemis2030","v":3.5300019233980566E-2},null,{"$f":"J277/2.9","v":0}]
[null,null,"Electric two-wheelers",{"$f":"+Transport!$E$565","v":1009.0526685157765},"1000 two-wheelers",{"$f":"+Transport!$E$563","v":196.43549999999999},{"$f":"Transport!$E$553*I278/1000000","v":0},{"$f":"Transport!$E$558*I278/1000000","v":0},null,0,37261.703125179702,{"$f":"+K278/Totalemis2030","v":3.5300019233980566E-2},null,{"$f":"J278/2.9","v":0}]
[null,null,"Better maintenance and use of motor bikes",{"$f":"+Transport!$E$452","v":-189.07311736714252},"1000 bikes",{"$f":"+Transport!$E$450","v":116.42400000000004},{"$f":"+Transport!$E$440*I279/1000000","v":0},{"$f":"+Transport!$E$445*I279/1000000","v":0},null,0,37261.703125179702,{"$f":"K279/Totalemis2030","v":3.5300019233980566E-2},null,{"$f":"J279/2.9","v":0}]
[{"$f":"ROW(B280)","v":280},"Wind","Wind turbines, on-shore",{"$f":"Wind!$N$23","v":-353.36321175438417},"1 MW",{"$f":"Wind!$N$21","v":1213.75},{"$f":"+Wind!$N$11*I280/1000000","v":0},{"$f":"+Wind!$N$16*I280/1000000","v":0},null,0,37261.703125179702,{"$f":"K280/Totalemis2030","v":3.5300019233980566E-2},{"$f":"J280/3.1","v":0},null,null,{"$f":"+Wind!$H$19*I280/1000","v":0}]
[null,null,"Wind turbines, on-shore with 24 storage",{"$f":"Wind!$N$47","v":-321.35794544857504},"1 MW",{"$f":"Wind!$N$45","v":1327.8425},{"$f":"+Wind!$N$35*I281/1000000","v":0},{"$f":"+Wind!$N$40*I281/1000000","v":0},null,0,37261.703125179702,{"$f":"+K281/Totalemis2030","v":3.5300019233980566E-2},{"$f":"J281/3.1","v":0},null,null,{"$f":"+Wind!$H$43*I281/1000","v":0}]
[null,null,"Wind turbines, off-shore",{"$f":"Wind!$N$72","v":-257.03885386511166},"1 MW",{"$f":"Wind!$N$70","v":1553.6},{"$f":"+Wind!$N$60*I282/1000000","v":1980},{"$f":"+Wind!$N$65*I282/1000000","v":-359.40200702835375},900,1398.24,38659.9431251797,{"$f":"K282/Totalemis2030","v":3.6624647330766813E-2},{"$f":"J282/3.1","v":451.0451612903226},null,null,{"$f":"+Wind!$H$68*I282/1000","v":2880}]
[{"$f":"ROW(B283)","v":283},"# GHG reduction options:",{"$f":"COUNTA(C164:C282)","v":119},null,null,"Totals:",{"$f":"SUM(G164:G282)","v":15514.875921261135},{"$f":"SUM(H164:H282)","v":-1478.8587310731045},null,null,null,null,{"$f":"SUM(M164:M282)","v":1062.7969779286925},{"$f":"SUM(N164:N282)","v":0},{"$f":"SUM(O164:O282)","v":13530.6},{"$f":"SUM(P164:P282)","v":4646.567164179105}]
[]
[null,null,null,null,null,"GHG emissions: ktCO2e in 2030",null,null,"BAU","Reduction","New total"]
[null,null,null,null,null,"Fossil power plants",null,null,{"$f":"+'BAU projected GHG Balances'!P62+'BAU projected GHG Balances'!D86+'BAU projected GHG Balances'!D87","v":437262.5233819221},{"$f":"SUM(J171:J173)+J174+SUM(J207:J215)+J229+SUM(J232:J234)+J242+J243+SUM(J251:J255)+J257+J259+J260+SUM(J280:J282)","v":2566.2399999999998},{"$f":"+I286-J286","v":434696.28338192211}]
[null,null,null,null,null,"Industry",null,null,{"$f":"SUM('BAU projected GHG Balances'!P64:P75)+'BAU projected GHG Balances'!P83+'BAU projected GHG Balances'!D94+'BAU projected GHG Balances'!D98","v":246407.09735266672},{"$f":"J175+J176+SUM(J188:J192)+J223+J224+SUM(J225:J228)+J231+J247+J248","v":0},{"$f":"+I287-J287","v":246407.09735266672}]
[null,null,null,null,null,"Transport",null,null,{"$f":"SUM('BAU projected GHG Balances'!P76:P79)","v":176313.27523640357},{"$f":"SUM(J261:J279)+J258","v":1896.4306315789465},174416.84460482461]
[null,null,null,null,null,"Households",null,null,{"$f":"+'BAU projected GHG Balances'!P80","v":78778.559503772471},{"$f":"SUM(J177:J187)+J216+J217+J230+J249+J250+J256","v":10409.67749193246},68368.882011840004]
[null,null,null,null,null,"Services",null,null,{"$f":"+'BAU projected GHG Balances'!P81","v":54156.019872594647},{"$f":"SUM(J193:J206)","v":5871.2162570220107},48284.803615572637]
[null,null,null,null,null,"Agriculture & Fishery",null,null,{"$f":"+'BAU projected GHG Balances'!P82+'BAU projected GHG Balances'!D88","v":109794.27599352293},{"$f":"SUM(J164:J170)+SUM(J244:J246)","v":7958.5654113129549},101835.71058220997]
[null,null,null,null,null,"Forestry",null,null,{"$f":"+'BAU projected GHG Balances'!D95","v":-64020},{"$f":"SUM(J218:J222)","v":1833.3333333333335},-65853.333333333328]
[null,null,null,null,null,"Waste",null,null,{"$f":"+'BAU projected GHG Balances'!D96+'BAU projected GHG Balances'!D97","v":16880},{"$f":"SUM(J235:J241)","v":8124.4800000000014},8755.5199999999986]
[null,null,null,null,null,"Total",null,null,{"$f":"SUM(I286:I293)","v":1055571.7513408824},{"$f":"SUM(J286:J293)","v":38659.9431251797},{"$f":"SUM(K286:K293)","v":1016911.8082157025}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Total GHG mitigation in",{"$f":"+Assumptions!$C$9","v":"Country X"},"In 2035"]
[null,null,null,null,null,"Emission","Investment","Annual","Units","Emission reduction in 2035",null,null,"Diesel","Gasoline","Electricity","Electricity",null,"Reduction option","US$/ktCO2 (Revenue)","Emission reduction in 2020 per option (ktCO2/yr)"]
[null,null,null,null,null,"reduction",null,"costs","penetrating","Per option","Added",null,"saved","saved","saved","produced"]
[null,"Type","Reduction option","US$/tCO2e","Sub-type unit","tCO2e/unit","Million US$","MUS$/year","in 2035","ktCO2e/year","ktCO2e/year","Frac.of total","ktoe","ktoe","GWh","GWh"]
[{"$f":"ROW(B310)","v":310},"Agriculture","Rice crop CH4 reduction",{"$f":"Agriculture!$E$30","v":1.2},"Rice crop CH4 red.(1000 ha)",{"$f":"Agriculture!$E$27","v":3421.6000000000004},{"$f":"Agriculture!$E$17*I310/1000000","v":0},{"$f":"Agriculture!$E$22*I310/1000000","v":0},null,{"$f":"F310*I310/1000","v":0},{"$f":"OFFSET(K310,-1,0)+J310","v":0},{"$f":"K310/TotalEmis2035","v":0},null,null,null,null,null,"Hydro power connected to main grid",358.20337391064447,144229.91250000001]
[null,null,"Zero tillage",{"$f":"+Agriculture!$E$194","v":-166.39187675838468},"1000 ha",{"$f":"+Agriculture!$E$192","v":85.727053103999992},{"$f":"Agriculture!$E$182*I311/1000000","v":0},{"$f":"Agriculture!$E$187*I311/1000000","v":0},null,0,0,{"$f":"K311/TotalEmis2035","v":0},null,null,null,null,null,"Wind turbines, on-shore",353.36321175438417,19420]
[null,null,"Cover crops",{"$f":"+Agriculture!$E$89","v":81.040268456375827},"1000 ha",{"$f":"+Agriculture!$E$87","v":1490},{"$f":"Agriculture!$E$77*I312/1000000","v":0},{"$f":"Agriculture!$E$82*I312/1000000","v":0},null,0,0,{"$f":"K312/TotalEmis2035","v":0},null,null,null,null,null,"Solar PVs, large grid",235.21646813494516,8860.375]
[null,null,"Nitrification inhibitors (1000 ha)",{"$f":"+Agriculture!$E$117","v":67.689873417721515},"1000 ha",{"$f":"+Agriculture!$E$115","v":790},{"$f":"Agriculture!$E$105*I313/1000000","v":0},{"$f":"Agriculture!$E$110*I313/1000000","v":5.3474999999999993},100,79,79,{"$f":"K313/TotalEmis2035","v":5.6744045906424797E-5},null,null,null,null,null,"New bicycle lanes",175.20776103567539,68.658271182439023]
[null,null,"Covering slurry stores (1 slurry store)",{"$f":"+Agriculture!$E$143","v":937.83334071789056},"1 slurry store",{"$f":"+Agriculture!$E$141","v":0.20130000000000001},{"$f":"Agriculture!$E$131*I314/1000000","v":0},{"$f":"Agriculture!$E$136*I314/1000000","v":0},null,0,79,{"$f":"K314/TotalEmis2035","v":5.6744045906424797E-5},null,null,null,null,null,"Electric cars",64.336923922351488,753.31499999999971]
[null,null,"Fat supplementation in ruminants diets (%DM fat added) ",{"$f":"+Agriculture!$N$168","v":80.5},"%DM fat added",{"$f":"+Agriculture!$N$166","v":5026.8753477073615},{"$f":"Agriculture!$E$156*I315/1000000","v":0},{"$f":"Agriculture!$N$161*I315/1000000","v":0},null,0,79,{"$f":"K315/TotalEmis2035","v":5.6744045906424797E-5},null,null,null,null,null,"Energy efficiency in industry",-0.94392925743255707,24884.9629674723]
[null,null,"Tobacco curing",{"$f":"+Agriculture!$E$62","v":-20.801739200816428},"100 t tobacco/yr",{"$f":"+Agriculture!$E$60","v":561.96940800000016},{"$f":"Agriculture!$E$50*I316/1000000","v":0},{"$f":"Agriculture!$E$55*I316/1000000","v":0},null,0,79,{"$f":"K316/TotalEmis2035","v":5.6744045906424797E-5},null,null,null,null,null,"Energy efficiency in service",-0.94392925743255718,8004.9501459912226]
[{"$f":"ROW(B317)","v":317},"Biomass energy","Rice husk cogeneration plants",{"$f":"+'Biomass energy'!$E$24","v":-87.684712341200125},"1 MW cogeneration",{"$f":"+'Biomass energy'!$E$22","v":9719.0247425999987},{"$f":"+'Biomass energy'!$E$12*I317/1000000","v":0},{"$f":"+'Biomass energy'!$E$17*I317/1000000","v":0},null,0,79,{"$f":"K317/TotalEmis2035","v":5.6744045906424797E-5},null,null,null,{"$f":"+'Biomass energy'!$H$22/'Biomass energy'!$H$19*I317/1000","v":0},null,"Efficient electric grids",-145.2399599818103,13108.5]
[null,null,"Biomass power from biomass residues ",{"$f":"+'Biomass energy'!$N$57","v":-191.86724048952527},"1 MW CHP plant",{"$f":"+'Biomass energy'!$N$55","v":2427.5},{"$f":"+'Biomass energy'!$N$45*I318/1000000","v":0},{"$f":"+'Biomass energy'!$N$50*I318/1000000","v":0},null,0,79,{"$f":"K318/TotalEmis2035","v":5.6744045906424797E-5},null,null,null,{"$f":"+'Biomass energy'!$H$53*I318/1000","v":0},null,"20% Biodiesel blend in all  diesel",-341.38428078461817,25478.183748382304]
[null,null,"Bagasse power",{"$f":"'Biomass energy'!$E$88","v":-341.74294842775782},"100 kt sugar cane/year",{"$f":"'Biomass energy'!$E$86","v":6791.4514285714295},{"$f":"'Biomass energy'!$E$76*I319/1000000","v":0},{"$f":"'Biomass energy'!$E$81*I319/1000000","v":0},null,0,79,{"$f":"K319/TotalEmis2035","v":5.6744045906424797E-5},null,null,null,{"$f":"'Biomass energy'!$H$87/'Biomass energy'!$H$81*100*I319/1000","v":0},null,"15% Bioethanol blend in all gasoline",-438.25908438907754,2013.7800739215268]
[{"$f":"ROW(B320)","v":320},"CCS","CCS plant",{"$f":"+CCS!$E$22","v":203.81680118581841},"1 MW",{"$f":"+CCS!$E$20","v":5412.3711340206182},{"$f":"CCS!$E$10*I320/1000000","v":0},{"$f":"CCS!$E$15*I320/1000000","v":0},null,0,79,{"$f":"K320/TotalEmis2035","v":5.6744045906424797E-5},null,null,null,{"$f":"+CCS!H308/CCS!$H$13*I320/1000","v":0},null,"Efficient hotel washing machine ",-38248.887086086368,6.3784140573812431E-2]
[{"$f":"ROW(B321)","v":321},"Cement","Clinker replacement",{"$f":"+Cement!$E$23","v":7.5525712632273025},"1000 tonnes cement/day",{"$f":"+Cement!$E$21","v":166583.56193028874},{"$f":"Cement!$E$10*I321/1000000","v":0},{"$f":"Cement!$E$16*I321/1000000","v":0},null,0,79,{"$f":"K321/TotalEmis2035","v":5.6744045906424797E-5}]
[{"$f":"ROW(B322)","v":322},"Coal bed mine methane","Coal mine methane",{"$f":"+'Coal bed mine methane'!$E$24","v":-30.712107618218361},"10 Mm3 CMM/year",{"$f":"+'Coal bed mine methane'!$E$22","v":37352.840000000004},{"$f":"+'Coal bed mine methane'!$E$12/1000000*I322","v":0},{"$f":"+'Coal bed mine methane'!$E$22/1000000*I322","v":0},null,0,79,{"$f":"K322/TotalEmis2035","v":5.6744045906424797E-5},null,null,null,{"$f":"+'Coal bed mine methane'!$H$27/'Coal bed mine methane'!$H$22*10*I322/1000","v":0}]
[{"$f":"ROW(B323)","v":323},"EE households","Efficient residential airconditioning",{"$f":"+'EE households'!$E$30","v":-313.12054426518739},"1000 Airconditioners",{"$f":"+'EE households'!$E$28","v":765.66692668284622},{"$f":"+'EE households'!$E$18*I323/1000000","v":0},{"$f":"+'EE households'!$E$23*I323/1000000","v":0},null,0,79,{"$f":"K323/TotalEmis2035","v":5.6744045906424797E-5},null,null,{"$f":"+'EE households'!$H$42*I323/1000","v":0}]
[null,null,"Efficient lighting with CFLs",{"$f":"+'EE households'!$E$64","v":-327.03267937835903},"1000 Bulps",{"$f":"+'EE households'!$E$62","v":37.402541523747765},{"$f":"+'EE households'!$E$52*I324/1000000","v":308.34951456310688},{"$f":"+'EE households'!$E$57*I324/1000000","v":-2446.370674014313},200000,7480.5083047495527,7559.5083047495527,{"$f":"K324/TotalEmis2035","v":5.4298365351228882E-3},null,null,{"$f":"'EE households'!$H$65*I324/1000","v":12775}]
[null,null,"Efficient lighting with LEDs",{"$f":"+'EE households'!$E$96","v":-361.27123090135296},"1000 Bulps",{"$f":"+'EE households'!$E$94","v":76.301184708445447},{"$f":"+'EE households'!$E$84*I325/1000000","v":0},{"$f":"+'EE households'!$E$89*I325/1000000","v":0},null,0,7559.5083047495527,{"$f":"K325/TotalEmis2035","v":5.4298365351228882E-3},null,null,{"$f":"+'EE households'!$H$101*I325/1000","v":0}]
[null,null,"Efficient lighting with LEDs replacing CFL",{"$f":"+'EE households'!$E$122","v":-217.81753120923403},"1000 Bulps",{"$f":"+'EE households'!$E$120","v":8.9766099656994651},{"$f":"'EE households'!$E$110*I326/1000000","v":0},{"$f":"'EE households'!$E$115*I326/1000000","v":0},null,0,7559.5083047495527,{"$f":"K326/TotalEmis2035","v":5.4298365351228882E-3},null,null,{"$f":"+'EE households'!$H4394*I326/1000","v":0}]
[null,null,"Efficient wood stoves",{"$f":"+'EE households'!$E$178","v":-933.25004151145902},"1000 stoves",{"$f":"+'EE households'!$E$176","v":1338.3333333333335},{"$f":"+'EE households'!$E$166*I327/1000000","v":0},{"$f":"+'EE households'!$E$171*I327/1000000","v":0},null,0,7559.5083047495527,{"$f":"K327/TotalEmis2035","v":5.4298365351228882E-3}]
[null,null,"Efficient charcoal stoves",{"$f":"+'EE households'!$E$206","v":-62.010529216503429},"1000 stoves",{"$f":"+'EE households'!$E$204","v":292.91691871829062},{"$f":"+'EE households'!$E$194*I328/1000000","v":600},{"$f":"+'EE households'!$E$199*I328/1000000","v":-181.63933146188717},10000,2929.1691871829062,10488.67749193246,{"$f":"K328/TotalEmis2035","v":7.5337974316443046E-3}]
[null,null,"LPG stoves replacing wood stoves",{"$f":"+'EE households'!$E$238","v":74.167143724329421},"1000 stoves",{"$f":"+'EE households'!$E$236","v":2054.9439166666671},{"$f":"'EE households'!$E$226*I329/1000000","v":0},{"$f":"'EE households'!$E$231*I329/1000000","v":0},null,0,10488.67749193246,{"$f":"K329/TotalEmis2035","v":7.5337974316443046E-3}]
[null,null,"Efficient electric stoves",{"$f":"+'EE households'!$E$267","v":-278.89689283119736},"1000 stoves",{"$f":"+'EE households'!$E$265","v":152.24517880507895},{"$f":"'EE households'!$E$255*I330/1000000","v":0},{"$f":"'EE households'!$E$260*I330/1000000","v":0},null,0,10488.67749193246,{"$f":"K330/TotalEmis2035","v":7.5337974316443046E-3},null,null,{"$f":"'EE households'!$H$274*I330/1000","v":0}]
[null,null,"Induction based cooking",{"$f":"+'EE households'!$E$293","v":514.28221214598602},"1000 stoves",{"$f":"+'EE households'!$E$291","v":11.090708389773937},{"$f":"'EE households'!$E$281*I331/1000000","v":0},{"$f":"'EE households'!$E$286*I331/1000000","v":0},null,0,10488.67749193246,{"$f":"K331/TotalEmis2035","v":7.5337974316443046E-3},null,null,{"$f":"'EE households'!$H$301*I331/1000","v":0}]
[null,null,"New passive home",{"$f":"+'EE households'!$E$321","v":-143.81234935614819},"1000 new homes",{"$f":"+'EE households'!E$319","v":8344.2069152783661},{"$f":"'EE households'!$E$309*I332/1000000","v":0},{"$f":"+I332*'EE households'!$E$314/1000000","v":0},null,0,10488.67749193246,{"$f":"K332/TotalEmis2035","v":7.5337974316443046E-3},null,null,{"$f":"'EE households'!$H$326*I332/1000","v":0}]
[null,null,"Efficient refrigerators",{"$f":"+'EE households'!$E$148","v":-37.375089820340634},"1000 refrigerators",{"$f":"+'EE households'!$E$146","v":1199.3762657519856},{"$f":"+'EE households'!$E$136*I333/1000000","v":0},{"$f":"+'EE households'!$E$141*I333/1000000","v":0},null,0,10488.67749193246,{"$f":"K333/TotalEmis2035","v":7.5337974316443046E-3},null,null,{"$f":"+'EE households'!$H$159*I333/1000","v":0}]
[{"$f":"ROW(B334)","v":334},"EE industry","Efficient electric motors",{"$f":"+'EE industry'!$E$25","v":-314.75839874519744},"1 kW",{"$f":"+'EE industry'!$E$23","v":0.63760801379904786},{"$f":"+'EE industry'!$E$13*I334/1000000","v":0},{"$f":"+'EE industry'!$E$18*I334/1000000","v":0},null,0,10488.67749193246,{"$f":"K334/TotalEmis2035","v":7.5337974316443046E-3},null,null,{"$f":"I334*'EE industry'!$H$25/1000000","v":0}]
[null,null,"Energy efficiency in industry",{"$f":"+'EE industry'!$N$84","v":0.94392925743255707},"10% red. of energy demand",{"$f":"+'EE industry'!$N$82","v":17578691.545697186},{"$f":"+'EE industry'!$N$72*I335/1000000","v":0},{"$f":"'EE industry'!$N$77*I335/1000000","v":0},null,0,10488.67749193246,{"$f":"K335/TotalEmis2035","v":7.5337974316443046E-3}]
[null,null,"Building materials",{"$f":"+'EE industry'!$E$55","v":-18.895154748670951},"1 million bricks",{"$f":"+'EE industry'!$E$53","v":520.30000000000007},{"$f":"'EE industry'!$E$43*I336/1000000","v":0},{"$f":"'EE industry'!$E$48*I336/1000000","v":0},null,0,10488.67749193246,{"$f":"K336/TotalEmis2035","v":7.5337974316443046E-3}]
[{"$f":"ROW(B337)","v":337},"EE own generation","Waste heat recovery at cement plant",{"$f":"+'EE own generation'!$E$23","v":-375.61881397176268},"1 Cement plant",{"$f":"+'EE own generation'!$E$21","v":39852.898650000003},{"$f":"+'EE own generation'!$E$11*I337/1000000","v":0},{"$f":"+'EE own generation'!$E$16*I337/1000000","v":0},null,0,10488.67749193246,{"$f":"K337/TotalEmis2035","v":7.5337974316443046E-3},null,null,null,{"$f":"+'EE own generation'!$H$17*'Mitigation options'!I483","v":0}]
[null,null,"Waste heat recovery at steel plant",{"$f":"+'EE own generation'!$E$53","v":-390.79448028652257},"1 Steel plant",{"$f":"+'EE own generation'!$E$51","v":36703.799999999996},{"$f":"+'EE own generation'!$E$41*I338/1000000","v":0},{"$f":"+'EE own generation'!$E$46*I338/1000000","v":0},null,0,10488.67749193246,{"$f":"K338/TotalEmis2035","v":7.5337974316443046E-3},null,null,null,{"$f":"'EE own generation'!$H$46*'Mitigation options'!I484","v":0}]
[{"$f":"ROW(B339)","v":339},"EE service","Efficient electric motors",{"$f":"+'EE service'!$E$29","v":-314.75839874519744},"1 kW",{"$f":"+'EE service'!$E$27","v":0.63760801379904786},{"$f":"+'EE service'!$E$17*I339/1000000","v":0},{"$f":"+'EE service'!$E$22*I339/1000000","v":0},null,0,10488.67749193246,{"$f":"K339/TotalEmis2035","v":7.5337974316443046E-3},null,null,{"$f":"I339*'EE service'!$H$29/1000000","v":0}]
[null,null,"Efficient office lighting with CFLs",{"$f":"+'EE service'!$E$57","v":-309.0418380641471},"1000 lights",{"$f":"+'EE service'!$E$55","v":38.471185567283413},{"$f":"+'EE service'!$E$45*I340/1000000","v":0},{"$f":"+'EE service'!$E$50*I340/1000000","v":0},null,0,10488.67749193246,{"$f":"K340/TotalEmis2035","v":7.5337974316443046E-3},null,null,{"$f":"+'EE service'!$H$57*I340/1000","v":0}]
[null,null,"Efficient office lighting with LEDs",{"$f":"+'EE service'!$E$89","v":-275.60184823242508},"1000 lights",{"$f":"+'EE service'!$E$87","v":43.600676976254526},{"$f":"+'EE service'!$E$77*I341/1000000","v":165.85144901887966},{"$f":"+'EE service'!$E$82*I341/1000000","v":-120.1642715884069},10000,436.00676976254522,10924.684261695005,{"$f":"K341/TotalEmis2035","v":7.8469719653014927E-3},null,null,{"$f":"+'EE service'!$H$89*I341/1000","v":744.59999999999991}]
[null,null,"Efficient street lights",{"$f":"+'EE service'!$E$123","v":-307.07276927944906},"1000 lights",{"$f":"+'EE service'!$E$121","v":384.71185567283408},{"$f":"+'EE service'!$E$111*I342/1000000","v":0},{"$f":"+'EE service'!$E$116*I342/1000000","v":0},null,0,10924.684261695005,{"$f":"K342/TotalEmis2035","v":7.8469719653014927E-3},null,null,{"$f":"+'EE service'!$H$136*I342/1000","v":0}]
[null,null,"Efficient water pumping",{"$f":"+'EE service'!$E$159","v":-316.36658559379896},"4 Million m3 water",{"$f":"+'EE service'!$E$157","v":749.51472642500403},{"$f":"+'EE service'!$E$147*I343/1000000","v":0},{"$f":"+'EE service'!$E$152*I343/1000000","v":0},null,0,10924.684261695005,{"$f":"K343/TotalEmis2035","v":7.8469719653014927E-3},null,null,{"$f":"+'EE service'!$H$158*I343","v":0}]
[null,null,"HVAC",{"$f":"+'EE service'!$E$248","v":-399.59175083634},"100,000 m2 floor area",{"$f":"+'EE service'!$E$246","v":4556.7071087885734},{"$f":"'EE service'!$E$236*I344/1000000","v":0},{"$f":"'EE service'!$E$241*I344/1000000","v":0},null,0,10924.684261695005,{"$f":"K344/TotalEmis2035","v":7.8469719653014927E-3},null,null,{"$f":"+'EE service'!$H$254*I344/1000","v":0}]
[null,null,"Efficient Chiller > 300 TR",{"$f":"+'EE service'!$E$277","v":-84.763806653834919},"1 TR",{"$f":"+'EE service'!$E$275","v":1.9607499999999998},{"$f":"'EE service'!$E$265*I345/1000000","v":3.5},{"$f":"'EE service'!$E$270*I345/1000000","v":-1.6620063389650679},10000,19.607499999999995,10944.291761695005,{"$f":"+K345/TotalEmis2035","v":7.8610556220117481E-3},null,null,{"$f":"+'EE service'!$H$290*I345/1000000","v":11}]
[null,null,"Efficient Chiller < 300 TR",{"$f":"+'EE service'!$E$309","v":-126.63012410207483},"1 TR",{"$f":"+'EE service'!$E$307","v":0.87334999999999996},{"$f":"'EE service'!$E$297*I346/1000000","v":0},{"$f":"'EE service'!$E$302*I346/1000000","v":0},null,0,10944.291761695005,{"$f":"+K346/TotalEmis2035","v":7.8610556220117481E-3},null,null,{"$f":"+'EE service'!$H$321*I346/1000000","v":0}]
[null,null,"Efficient room airconditioner",{"$f":"+'EE service'!$E$341","v":-293.90214881633204},"1 Airconditioner",{"$f":"+'EE service'!$E$339","v":0.69263965784718051},{"$f":"'EE service'!$E$329*I347/1000000","v":0},{"$f":"'EE service'!$E$334*I347/1000000","v":0},null,0,10944.291761695005,{"$f":"+K347/TotalEmis2035","v":7.8610556220117481E-3},null,null,{"$f":"+'EE service'!$H$353*I347/1000000","v":0}]
[null,null,"Efficient commercial dishwashing machine ",{"$f":"+'EE service'!$E$374","v":-197.36514838620556},"1000 meals/day",{"$f":"+'EE service'!$E$372","v":10.884981572481571},{"$f":"'EE service'!$E$362*I348/1000000","v":0},{"$f":"'EE service'!$E$367*I348/1000000","v":0},null,0,10944.291761695005,{"$f":"+K348/TotalEmis2035","v":7.8610556220117481E-3},null,null,{"$f":"+'EE service'!$H$388*I348/1000000","v":0}]
[null,null,"Efficient hotel refrigerator",{"$f":"+'EE service'!$E$409","v":965.56465311688623},"1 refrigerator",{"$f":"+'EE service'!$E$407","v":0.38994639270634235},{"$f":"'EE service'!$E$397*I349/1000000","v":0},{"$f":"'EE service'!$E$402*I349/1000000","v":0},null,0,10944.291761695005,{"$f":"+K349/TotalEmis2035","v":7.8610556220117481E-3},null,null,{"$f":"+'EE service'!$H$415*I349/1000000","v":0}]
[null,null,"Efficient hotel washing machine ",{"$f":"+'EE service'!$E$439","v":38959.505142845002},"100 Guest Nights (GN)",{"$f":"+'EE service'!$E$437","v":6.2620723280384455E-2},{"$f":"'EE service'!$E$427*I350/1000000","v":0},{"$f":"'EE service'!$E$432*I350/1000000","v":0},null,0,10944.291761695005,{"$f":"+K350/TotalEmis2035","v":7.8610556220117481E-3},null,null,{"$f":"+'EE service'!$H$459*I350/1000000","v":0}]
[null,null,"Energy efficiency in service",{"$f":"+'EE service'!$N$223","v":0.94392925743255696},"10% red. of energy demand",{"$f":"+'EE service'!$N$221","v":5415601.9872594653},{"$f":"'EE service'!$N$211*I351/1000000","v":54.156019872594655},{"$f":"'EE service'!$N$216*I351/1000000","v":5.1119451623841066},1,5415.6019872594652,16359.89374895447,{"$f":"+K351/TotalEmis2035","v":1.1750969138163349E-2}]
[null,null,"New office building with central cooling",{"$f":"+'EE service'!$E$188","v":-305.7873174824457},"1000 m2",{"$f":"+'EE service'!$E$186","v":34.233388266596577},{"$f":"+'EE service'!$E$176*I352/1000000","v":0},{"$f":"+'EE service'!$E$181*I352/1000000","v":0},null,{"$f":"(F352*I352)/1000","v":0},{"$f":"OFFSET(K352,-1,0,1,1)+J352","v":16359.89374895447},{"$f":"+K352/TotalEmis2035","v":1.1750969138163349E-2},null,null,{"$f":"+'EE service'!$H$201*I352","v":0}]
[{"$f":"ROW(B353)","v":353},"EE supply side","New high efficiency coal power plant",{"$f":"+'EE supply side'!$N$54","v":21.485823944685848},"1 MW",{"$f":"+'EE supply side'!$N$52","v":1117.0367999999989},{"$f":"+'EE supply side'!$N$42*I353/1000000","v":0},{"$f":"+'EE supply side'!$N$47*I353/1000000","v":0},null,0,16359.89374895447,{"$f":"+K353/TotalEmis2035","v":1.1750969138163349E-2}]
[null,"EE supply side","New natural gas power plant",{"$f":"'EE supply side'!$N$25","v":-4269.6802073235358},"1 MW",{"$f":"+'EE supply side'!$N$23","v":220.19999999999982},{"$f":"+'EE supply side'!$N$13/1000000*I354","v":0},{"$f":"+'EE supply side'!$N$18/1000000*I354","v":0},null,0,16359.89374895447,{"$f":"+K354/TotalEmis2035","v":1.1750969138163349E-2}]
[null,null,"Switch from fuel oil to diesel",{"$f":"'EE supply side'!$E$142","v":1206.9604660846496},"1 MW",{"$f":"+'EE supply side'!$E$140","v":124.49193561101811},{"$f":"+'EE supply side'!$E$130/1000000*I355","v":0},{"$f":"+'EE supply side'!$E$135/1000000*I355","v":0},null,0,16359.89374895447,{"$f":"+K355/TotalEmis2035","v":1.1750969138163349E-2}]
[null,null,"Switch from fuel oil to natural gas",{"$f":"'EE supply side'!$E$172","v":-339.52112449817685},"1 MW",{"$f":"+'EE supply side'!$E$170","v":1454.3571428571436},{"$f":"+'EE supply side'!$E$160/1000000*I356","v":0},{"$f":"+'EE supply side'!$E$165/1000000*I356","v":0},null,0,16359.89374895447,{"$f":"+K356/TotalEmis2035","v":1.1750969138163349E-2}]
[null,null,"Cogeneration in industry",{"$f":"+'EE supply side'!$E$113","v":-4717.3428040669614},"1 MW",{"$f":"+'EE supply side'!$E$111","v":542.40894917999958},{"$f":"+'EE supply side'!$E$102*I357/1000000","v":0},{"$f":"+'EE supply side'!$E$106*I357/1000000","v":0},null,0,16359.89374895447,{"$f":"+K357/TotalEmis2035","v":1.1750969138163349E-2},null,null,{"$f":"+'EE supply side'!$H$112*I357/1000","v":0}]
[null,null,"Single cycle to combined cycle",{"$f":"+'EE supply side'!$E$83","v":55.042723709110227},"100 MW increase",{"$f":"+'EE supply side'!$E$81","v":75738},{"$f":"'EE supply side'!$E$72*I358/1000000","v":0},{"$f":"'EE supply side'!$E$76*I358/1000000","v":0},null,0,16359.89374895447,{"$f":"+K358/TotalEmis2035","v":1.1750969138163349E-2},null,null,{"$f":"+'EE supply side'!$H$91*I358/1000","v":0}]
[{"$f":"ROW(B359)","v":359},"Energy distribution","Efficient electric grids",{"$f":"+'Energy distribution'!$E$26","v":145.2399599818103},"1 GWh loss reduction",{"$f":"+'Energy distribution'!$E$24","v":485.5},{"$f":"+'Energy distribution'!$E$14*I359/1000000","v":0},{"$f":"+'Energy distribution'!$E$19*I359/1000000","v":0},null,0,16359.89374895447,{"$f":"+K359/TotalEmis2035","v":1.1750969138163349E-2},null,null,{"$f":"+I359*'Energy distribution'!$H$22","v":0}]
[null,null,"Connection of isolated grid to central grid ",{"$f":"+'Energy distribution'!$E$55","v":-35.970464274025431},"1 GWh consumption",{"$f":"+'Energy distribution'!$E$53","v":485.5},{"$f":"+'Energy distribution'!$E$43*I360/1000000","v":0},{"$f":"+'Energy distribution'!$E$48*I360/1000000","v":0},null,0,16359.89374895447,{"$f":"+K360/TotalEmis2035","v":1.1750969138163349E-2}]
[null,null,"Power factor increase",{"$f":"+'Energy distribution'!$E$85","v":1.3185780506574281},"1000 commerce/industry buildings",{"$f":"+'Energy distribution'!$E$83","v":94589.93197278888},{"$f":"'Energy distribution'!$E$73*I361/1000000","v":0},{"$f":"'Energy distribution'!$E$78*I361/1000000","v":0},null,0,16359.89374895447,{"$f":"+K361/TotalEmis2035","v":1.1750969138163349E-2},null,null,{"$f":"I361*'Energy distribution'!$H$93","v":0}]
[null,null,"District heating network rehabilitation (100,000 flats supplied)",{"$f":"+'Energy distribution'!$E$114","v":-153.13048866378534},"100,000 flats supplied",{"$f":"+'Energy distribution'!$E$112","v":33649.053412333342},{"$f":"'Energy distribution'!$E$101*I362/1000000","v":0},{"$f":"'Energy distribution'!$E$107*I362/1000000","v":0},null,0,16359.89374895447,{"$f":"+K362/TotalEmis2035","v":1.1750969138163349E-2}]
[null,null,"District cooling network (1 million m2 new city area covered)",{"$f":"+'Energy distribution'!$E$153","v":-148.45274742045021},"1 million m2 new city area covered",{"$f":"+'Energy distribution'!$E$151","v":13725.623132042594},{"$f":"'Energy distribution'!$E$141*I363/1000000","v":0},{"$f":"'Energy distribution'!$E$146*I363/1000000","v":0},null,0,16359.89374895447,{"$f":"+K363/TotalEmis2035","v":1.1750969138163349E-2}]
[{"$f":"ROW(B364)","v":364},"Forestry","Reforestation",{"$f":"+Forestry!$E$28","v":15.446115121623658},"Reforestation of 1000 ha",{"$f":"Forestry!$E$26","v":3666.666666666667},{"$f":"Forestry!$E$15*I364/1000000","v":0},{"$f":"Forestry!$E$21/1000000*I364","v":0},null,0,16359.89374895447,{"$f":"+K364/TotalEmis2035","v":1.1750969138163349E-2}]
[null,null,"REDD: Avoided deforestation",{"$f":"+Forestry!$E$56","v":-10.383221831758126},"No deforestation for 1000 ha",{"$f":"Forestry!$E$54","v":3666.666666666667},{"$f":"Forestry!$E$44*I365/1000000","v":0},{"$f":"Forestry!$E$49/1000000*I365","v":0},null,0,16359.89374895447,{"$f":"+K365/TotalEmis2035","v":1.1750969138163349E-2}]
[null,null,"Assisted forest regeneration",{"$f":"Forestry!$E$84","v":-3.8615287804059144},"Reforestation of 1000 ha",{"$f":"Forestry!$E$82","v":3666.666666666667},{"$f":"Forestry!$E$72/1000000*I366","v":300},{"$f":"Forestry!$E$49/1000000*I366","v":-19.035906691556566},500,1833.3333333333335,18193.227082287802,{"$f":"+K366/TotalEmis2035","v":1.3067814085358859E-2}]
[null,null,"Reforestation with agroforestry",{"$f":"Forestry!$E$113","v":-0.65934330145454612},"Reforestation of 1000 ha",{"$f":"Forestry!$E$111","v":3666.666666666667},{"$f":"Forestry!$E$100/1000000*I367","v":0},{"$f":"Forestry!$E$106/1000000*I367","v":0},null,0,18193.227082287802,{"$f":"+K367/TotalEmis2035","v":1.3067814085358859E-2}]
[null,null,"Reforestation with Silvopasture",{"$f":"Forestry!$E$143","v":-0.65934330145454612},"Reforestation of 1000 ha",{"$f":"Forestry!$E$141","v":3666.666666666667},{"$f":"Forestry!$E$130/1000000*I368","v":0},{"$f":"Forestry!$E$136/1000000*I368","v":0},null,0,18193.227082287802,{"$f":"+K368/TotalEmis2035","v":1.3067814085358859E-2}]
[{"$f":"ROW(B369)","v":369},"Fossil fuel switch","Switch from coal to natural gas in industry",{"$f":"+'Fossil fuel switch'!$E$24","v":31.126536151778442},"100 TJ fuel use/year",{"$f":"+'Fossil fuel switch'!$E$22","v":3850},{"$f":"'Fossil fuel switch'!$E$12/1000000*I369","v":0},{"$f":"'Fossil fuel switch'!$E$17/1000000*I369","v":0},null,0,18193.227082287802,{"$f":"+K369/TotalEmis2035","v":1.3067814085358859E-2}]
[null,null,"Switch from fuel oil to natural gas in industry",{"$f":"'Fossil fuel switch'!$E$53","v":-120.57373854419971},"100 TJ fuel use/year",{"$f":"'Fossil fuel switch'!$E$51","v":2126.6666666666679},{"$f":"'Fossil fuel switch'!$E$41/1000000*I370","v":0},{"$f":"'Fossil fuel switch'!$E$46/1000000*I370","v":0},null,0,18193.227082287802,{"$f":"+K370/TotalEmis2035","v":1.3067814085358859E-2}]
[{"$f":"ROW(B371)","v":371},"Fugitive","Reduced flaring at oil field",{"$f":"+Fugitive!$E$25","v":9.6651004761555761},"1 MMSCF/day",{"$f":"+Fugitive!$E$23","v":22613.499908999998},{"$f":"+Fugitive!$E$13*I371/1000000","v":0},{"$f":"+Fugitive!$E$18*I371/1000000","v":0},null,0,18193.227082287802,{"$f":"+K371/TotalEmis2035","v":1.3067814085358859E-2}]
[null,null,"Reduced flaring at oil refineries",{"$f":"+Fugitive!$E$54","v":217.25613544900492},"1 MMSCF/day",{"$f":"+Fugitive!$E$52","v":20797.217999999997},{"$f":"+Fugitive!$E$42*I372/1000000","v":0},{"$f":"+Fugitive!$E$47*I372/1000000","v":0},null,0,18193.227082287802,{"$f":"+K372/TotalEmis2035","v":1.3067814085358859E-2}]
[null,null,"Leak reduction in natural gas pipelines",{"$f":"Fugitive!$E$81","v":-4.1827120419437911},"1 Mm3 CH/year leaking",{"$f":"+Fugitive!$E$79","v":20104.000000000004},{"$f":"Fugitive!$E$69*I373/1000000","v":0},{"$f":"Fugitive!$E$74*I373/1000000","v":0},null,0,18193.227082287802,{"$f":"+K373/TotalEmis2035","v":1.3067814085358859E-2}]
[null,null,"Charcoal production",{"$f":"+Fugitive!$E$108","v":1.4484402961056226},"100,000 ton charcoal/yr",{"$f":"+Fugitive!$E$106","v":156404.80480480485},{"$f":"Fugitive!$E$97*I374/1000000","v":0},{"$f":"Fugitive!$E$101*I374/1000000","v":0},null,0,18193.227082287802,{"$f":"+K374/TotalEmis2035","v":1.3067814085358859E-2}]
[{"$f":"ROW(B375)","v":375},"Geothermal","Geothermal power",{"$f":"+Geothermal!$N$22","v":-259.23157420150284},"1 MW",{"$f":"+Geothermal!$N$20","v":3065.9324999999999},{"$f":"+Geothermal!$N$10*I375/1000000","v":0},{"$f":"+Geothermal!$N$15*I375/1000000","v":0},null,0,18193.227082287802,{"$f":"+K375/TotalEmis2035","v":1.3067814085358859E-2},null,null,null,{"$f":"+Geothermal!$H$18*I375/1000","v":0}]
[null,null,"Geothermal heat",{"$f":"+Geothermal!$E$50","v":22.348277110443988},"1000 m2 heated area",{"$f":"+Geothermal!$E$48","v":17.056285714285721},{"$f":"Geothermal!$E$38*I376/1000000","v":0},{"$f":"Geothermal!$E$43*I376/1000000","v":0},null,0,18193.227082287802,{"$f":"+K376/TotalEmis2035","v":1.3067814085358859E-2}]
[{"$f":"ROW(B377)","v":377},"HFCs, PFCs, SF6","Reduced PFCs from aluminum production",{"$f":"+'HFCs, PFCs, SF6'!$E$22","v":3.397606639661678E-2},"100,000 ton Aluminium/yr",{"$f":"+'HFCs, PFCs, SF6'!$E$20","v":111888.38499874179},{"$f":"+'HFCs, PFCs, SF6'!$E$10*I377/1000000","v":0},{"$f":"+'HFCs, PFCs, SF6'!$E$15*I377/1000000","v":0},null,0,18193.227082287802,{"$f":"+K377/TotalEmis2035","v":1.3067814085358859E-2}]
[{"$f":"ROW(B378)","v":378},"Hydro","Hydro power connected to main grid",{"$f":"+Hydro!$N$25","v":-358.20337391064447},"1 MW",{"$f":"+Hydro!$N$23","v":1923.0654999999999},{"$f":"+Hydro!$N$13*I378/1000000","v":0},{"$f":"+Hydro!$N$18*I378/1000000","v":0},null,0,18193.227082287802,{"$f":"+K378/TotalEmis2035","v":1.3067814085358859E-2},null,null,null,{"$f":"+Hydro!$H$20*I378/1000","v":0}]
[null,null,"Mini hydro power connected to main grid",{"$f":"+Hydro!$E$54","v":-181.63328226331072},"1 MW",{"$f":"+Hydro!$E$52","v":1942},{"$f":"+Hydro!$E$42*I379/1000000","v":0},{"$f":"+Hydro!$E$47*I379/1000000","v":0},null,0,18193.227082287802,{"$f":"+K379/TotalEmis2035","v":1.3067814085358859E-2},null,null,null,{"$f":"Hydro!$H$50/Hydro!$H$47*I379/1000","v":0}]
[null,null,"Mini hydro power off grid",{"$f":"+Hydro!$E$83","v":-16.968102990561736},"1 MW",{"$f":"+Hydro!$E$81","v":3231.9999999999995},{"$f":"+Hydro!$E$71*I380/1000000","v":0},{"$f":"Hydro!$E$76*I380/1000000","v":0},null,0,18193.227082287802,{"$f":"+K380/TotalEmis2035","v":1.3067814085358859E-2},null,null,null,{"$f":"Hydro!$H$51/Hydro!$H$48*I380/1000","v":0}]
[{"$f":"ROW(B381)","v":381},"Landfills","Landfill gas plant with power production",{"$f":"Landfills!$E$27","v":-31.84908560146312},"200 t/day plant",{"$f":"Landfills!$E$25","v":165886.95200000002},{"$f":"+Landfills!$E$15*I381/1000000","v":0},{"$f":"+Landfills!$E$20*I381/1000000","v":0},null,0,18193.227082287802,{"$f":"+K381/TotalEmis2035","v":1.3067814085358859E-2},null,null,null,{"$f":"+Landfills!$H$36*I381/1000","v":0}]
[null,null,"Landfill gas flaring",{"$f":"+Landfills!$E$118","v":0.84101720811538749},"1 t/day plant",{"$f":"+Landfills!$E$116","v":165886.95200000002},{"$f":"+Landfills!$E$106*I382/1000000","v":0},{"$f":"Landfills!$E$111*I382/1000000","v":0},null,0,18193.227082287802,{"$f":"+K382/TotalEmis2035","v":1.3067814085358859E-2}]
[null,null,"Incineration plant",{"$f":"+Landfills!$E$91","v":13.881925777057218},"200 t/day plant",{"$f":"Landfills!$E$89","v":139951.21400000001},{"$f":"Landfills!$E$79*I383/1000000","v":0},{"$f":"Landfills!$E$84*I383/1000000","v":0},null,0,18193.227082287802,{"$f":"+K383/TotalEmis2035","v":1.3067814085358859E-2}]
[null,null,"Recycling of plastics",{"$f":"+Landfills!$E$197","v":-280.92564985520448},"1000 t/year plant",{"$f":"Landfills!$E$195","v":1095.42},{"$f":"Landfills!$E$184*I384/1000000","v":0},{"$f":"Landfills!$E$190*I384/1000000","v":0},null,0,18193.227082287802,{"$f":"+K384/TotalEmis2035","v":1.3067814085358859E-2}]
[null,null,"Refuce Derived Fuel (RDF) from MSW",{"$f":"+Landfills!$E$171","v":-119.59206265586528},"200 t MSW/day plant",{"$f":"Landfills!$E$169","v":20389.428571428572},{"$f":"Landfills!$E$159*I385/1000000","v":0},{"$f":"Landfills!$E$164*I385/1000000","v":0},null,0,18193.227082287802,{"$f":"+K385/TotalEmis2035","v":1.3067814085358859E-2}]
[null,null,"Biogas from Municipal Solid Waste",{"$f":"+Landfills!$E$146","v":0.16541726454278388},"1000 t/year plant",{"$f":"+Landfills!$E$144","v":16248.960000000001},{"$f":"+Landfills!$E$134*I386/1000000","v":10},{"$f":"Landfills!$E$139*I386/1000000","v":1.3439292574325568},500,8124.4800000000014,26317.707082287801,{"$f":"+K386/TotalEmis2035","v":1.8903457959863038E-2}]
[null,null,"Composting of Municipal Solid Waste",{"$f":"+Landfills!$E$63","v":-4.1901585884351236E-2},"1000 t/day plant",{"$f":"+Landfills!$E$61","v":5515709.472000001},{"$f":"+Landfills!$E$50*I387/1000000","v":0},{"$f":"+Landfills!$E$56*I387/1000000","v":0},null,0,26317.707082287801,{"$f":"+K387/TotalEmis2035","v":1.8903457959863038E-2}]
[{"$f":"ROW(B388)","v":388},"Marine","Tidal",{"$f":"Marine!$N$22","v":289.63488028476155},"1 MW of tidal power",{"$f":"Marine!$N$20","v":1275.894},{"$f":"Marine!$N$10*I388/1000000","v":0},{"$f":"Marine!$N$15*I388/1000000","v":0},null,0,26317.707082287801,{"$f":"+K388/TotalEmis2035","v":1.8903457959863038E-2},null,null,null,{"$f":"+Marine!$H$18*I388/1000","v":0}]
[null,null,"Wave",{"$f":"Marine!$N$47","v":279.69385613267553},"1 MW of wave power",{"$f":"Marine!$N$45","v":1488.5429999999999},{"$f":"Marine!$N$35*I389/1000000","v":0},{"$f":"Marine!$N$40*I389/1000000","v":0},null,0,26317.707082287801,{"$f":"+K389/TotalEmis2035","v":1.8903457959863038E-2},null,null,null,{"$f":"+Marine!$H$43*I389/1000","v":0}]
[{"$f":"ROW(B390)","v":390},"Methane avoidance","Biogas at rural farms using kerosene",{"$f":"+'Methane avoidance'!$E$24","v":-151.66258761517665},"1000 units",{"$f":"+'Methane avoidance'!$E$22","v":1227.6264000000001},{"$f":"+'Methane avoidance'!$E$12*I390/1000000","v":0},{"$f":"+'Methane avoidance'!$E$17*I390/1000000","v":0},null,0,26317.707082287801,{"$f":"+K390/TotalEmis2035","v":1.8903457959863038E-2}]
[null,null,"Biogas at rural farms using non-renewable fuelwood",{"$f":"+'Methane avoidance'!$E$51","v":2.2857011214985121},"1000 units",{"$f":"+'Methane avoidance'!$E$49","v":11274.12},{"$f":"+'Methane avoidance'!$E$39*I391/1000000","v":0},{"$f":"+'Methane avoidance'!$E$44*I391/1000000","v":0},null,0,26317.707082287801,{"$f":"+K391/TotalEmis2035","v":1.8903457959863038E-2}]
[null,null,"Biogas at big farms",{"$f":"+'Methane avoidance'!$E$78","v":-13.990932316429088},"84000 pigs",{"$f":"+'Methane avoidance'!$E$76","v":93441.278606965177},{"$f":"'Methane avoidance'!$E$66*I392/1000000","v":86.387434554973822},{"$f":"'Methane avoidance'!$E$71*I392/1000000","v":-39.21991813651929},30,2803.2383582089551,29120.945440496755,{"$f":"+K392/TotalEmis2035","v":2.0916965378658732E-2},null,null,null,{"$f":"+'Methane avoidance'!$H$80*I392/1000","v":306.56716417910457}]
[null,null,"Biogas from industrial waste water ",{"$f":"+'Methane avoidance'!$E$106","v":-172.84585999305472},"1 plant",{"$f":"+'Methane avoidance'!$E$104","v":29711.267999999996},{"$f":"+'Methane avoidance'!$E$94*I393/1000000","v":0},{"$f":"+'Methane avoidance'!$E$99*I393/1000000","v":0},null,0,29120.945440496755,{"$f":"+K393/TotalEmis2035","v":2.0916965378658732E-2}]
[{"$f":"ROW(B394)","v":394},"N2O","Nitric acid plant (N2O destruction)",{"$f":"+N2O!$E$21","v":1.7020874378673534},"100 ton HNO3/day",{"$f":"+N2O!$E$19","v":59002.25},{"$f":"+N2O!$E$10*I394/1000000","v":0},{"$f":"N2O!$E$14*I394/1000000","v":0},null,0,29120.945440496755,{"$f":"+K394/TotalEmis2035","v":2.0916965378658732E-2}]
[{"$f":"ROW(B395)","v":395},"Solar","Solar water heater, residential",{"$f":"Solar!$E$33","v":-341.4492171764353},"1000 locations",{"$f":"Solar!$E$31*1000","v":803.76005774999987},{"$f":"+Solar!$E$21*I395/1000000","v":0},{"$f":"+Solar!$E$26*I395/1000000","v":0},null,{"$f":"F395*I395/1000","v":0},{"$f":"OFFSET(K395,-1,0)+J395","v":29120.945440496755},{"$f":"+K395/TotalEmis2035","v":2.0916965378658732E-2},null,null,{"$f":"+Solar!$H$39*I395/1000000","v":0}]
[null,null,"Solar water heater, large",{"$f":"+Solar!$E$60","v":-350.30226457285954},"1 unit",{"$f":"+Solar!$E$58","v":30.354722299999999},{"$f":"+Solar!$E$48*I396/1000000","v":0},{"$f":"+Solar!$E$53*I396/1000000","v":0},null,{"$f":"(F396*I396)/1000","v":0},{"$f":"OFFSET(K396,-1,0,1,1)+J396","v":29120.945440496755},{"$f":"+K396/TotalEmis2035","v":2.0916965378658732E-2},null,null,{"$f":"+Solar!$H$68*I396/1000000","v":0}]
[null,null,"Solar PVs, large grid",{"$f":"Solar!$N$90","v":-317.6904582541884},"1 MW",{"$f":"Solar!$N$88","v":886.03750000000002},{"$f":"+Solar!$N$78*I397/1000000","v":0},{"$f":"+Solar!$N$83*I397/1000000","v":0},null,0,29120.945440496755,{"$f":"+K397/TotalEmis2035","v":2.0916965378658732E-2},null,null,null,{"$f":"+Solar!$H$88*I397/1000","v":0}]
[null,null,"Solar PVs, large grid with 24h storage",{"$f":"Solar!$N$114","v":-199.87047236955519},"1 MW",{"$f":"Solar!$N$112","v":886.03750000000002},{"$f":"+Solar!$N$102*I398/1000000","v":0},{"$f":"+Solar!$N$107*I398/1000000","v":0},null,0,29120.945440496755,{"$f":"+K398/TotalEmis2035","v":2.0916965378658732E-2},null,null,null,{"$f":"+Solar!$H$112*I398/1000","v":0}]
[null,null,"Solar house PVs",{"$f":"+Solar!$E$139","v":-215.5798038208396},"500 W",{"$f":"+Solar!$E$137","v":0.39871687500000003},{"$f":"+Solar!$E$127*I399/1000000","v":0},{"$f":"+Solar!$E$132*I399/1000000","v":0},null,0,29120.945440496755,{"$f":"+K399/TotalEmis2035","v":2.0916965378658732E-2},null,null,null,{"$f":"+Solar!$H4434*I399/1000","v":0}]
[null,null,"Solar cottage PVs",{"$f":"+Solar!$E$166","v":-215.57980382083966},"50 W",{"$f":"+Solar!$E$164","v":3.9871687500000003E-2},{"$f":"+Solar!$E$154*I400/1000000","v":0},{"$f":"+Solar!$E$159*I400/1000000","v":0},null,0,29120.945440496755,{"$f":"+K400/TotalEmis2035","v":2.0916965378658732E-2},null,null,null,{"$f":"+Solar!$H$169*I400/1000","v":0}]
[null,null,"Solar/diesel mini-grid",{"$f":"+Solar!$E$191","v":95.253250088916062},"40 kW from solar",{"$f":"+Solar!$E$189","v":58.400000000000006},{"$f":"+Solar!$E$179*I401/1000000","v":1200},{"$f":"Solar!$E$184*I401/1000000","v":111.25579610385397},20000,1168,30288.945440496755,{"$f":"+K401/TotalEmis2035","v":2.1755915323199291E-2},null,null,null,{"$f":"+Solar!$H$196*I401/1000","v":1460}]
[null,null,"Solar LED lamps",{"$f":"+Solar!$E$303","v":-121.38384386531598},"1000 lamps",{"$f":"+Solar!$E$301","v":93.908173333333366},{"$f":"Solar!$E$291*I402/1000000","v":0},{"$f":"Solar!$E$296*I402/1000000","v":0},null,0,30288.945440496755,{"$f":"+K402/TotalEmis2035","v":2.1755915323199291E-2}]
[null,null,"Solar PVs, small isolated grid, 100% solar",{"$f":"+Solar!$E$219","v":221.43917442170138},"2 MW",{"$f":"+Solar!$E$217","v":2628},{"$f":"+Solar!$E$207*I403/1000000","v":0},{"$f":"+Solar!$E$212*I403/1000000","v":0},null,0,30288.945440496755,{"$f":"+K403/TotalEmis2035","v":2.1755915323199291E-2},null,null,null,{"$f":"+Solar!$H$222*I403/1000","v":0}]
[null,null,"Solar street lights",{"$f":"+Solar!$E$330","v":-748.75354254153956},"1000 locations  (0.05 MW)",{"$f":"+Solar!$E$328","v":454.03792326225533},{"$f":"+Solar!$E$318*I404/1000000","v":0},{"$f":"+Solar!$E$318*I404/1000000","v":0},null,0,30288.945440496755,{"$f":"+K404/TotalEmis2035","v":2.1755915323199291E-2},null,null,null,{"$f":"+Solar!$H$341*I404/1000","v":0}]
[null,null,"Parabolic through CSP, no storage",{"$f":"Solar!$N$248","v":114.48225605633061},"1 MW",{"$f":"Solar!$N$246","v":728.25},{"$f":"Solar!$N$236*I405/1000000","v":0},{"$f":"Solar!$N$241*I405/1000000","v":0},null,0,30288.945440496755,{"$f":"+K405/TotalEmis2035","v":2.1755915323199291E-2},null,null,null,{"$f":"+Solar!$H$244*I405/1000","v":0}]
[null,null,"Solar tower CSP, with storage",{"$f":"+Solar!$N$275","v":557.15822890873994},"1 MW",{"$f":"+Solar!$N$273","v":728.25},{"$f":"+Solar!$N$263*I406/1000000","v":0},{"$f":"+Solar!$N$268*I406/1000000","v":0},null,0,30288.945440496755,{"$f":"+K406/TotalEmis2035","v":2.1755915323199291E-2},null,null,null,{"$f":"+Solar!$H$271*I406/1000","v":0}]
[{"$f":"ROW(B407)","v":407},"Transport","20% Biodiesel blend in all  diesel",{"$f":"+Transport!$N$39","v":369.38011072512069},"20% blend in transport",{"$f":"+Transport!$N$37","v":25098772.433174755},{"$f":"+Transport!$N$27*I407/1000000","v":0},{"$f":"+Transport!$N$32*I407/1000000","v":0},null,0,30288.945440496755,{"$f":"+K407/TotalEmis2035","v":2.1755915323199291E-2}]
[null,null,"15% Bioethanol blend in all gasoline",{"$f":"+Transport!$N$68","v":402.72161429897056},"15% blend in transport",{"$f":"+Transport!$N$66","v":2263385.0203877329},{"$f":"+Transport!$N$55*I408/1000000","v":0},{"$f":"+Transport!$N$60*I408/1000000","v":0},null,0,30288.945440496755,{"$f":"+K408/TotalEmis2035","v":2.1755915323199291E-2}]
[null,null,"Bus Rapid Transit (BRT)",{"$f":"Transport!$E$480","v":89.462218818813056},"1 km BRT line",{"$f":"+Transport!$E$478","v":1983.4616326530609},{"$f":"Transport!$E$467*I409/1000000","v":0},{"$f":"Transport!$E$473*I409/1000000","v":0},null,0,30288.945440496755,{"$f":"+K409/TotalEmis2035","v":2.1755915323199291E-2},{"$f":"J409/3.1","v":0}]
[null,null,"More efficient gasoline cars",{"$f":"+Transport!$E$99","v":-210.54592306489874},"1000 cars",{"$f":"+Transport!$E$97","v":408.90380487804828},{"$f":"+Transport!$E$86*I410/1000000","v":0},{"$f":"+Transport!$E$92*I410/1000000","v":0},null,0,30288.945440496755,{"$f":"+K410/TotalEmis2035","v":2.1755915323199291E-2},null,{"$f":"J410/2.9","v":0}]
[null,null,"More efficient diesel cars",{"$f":"+Transport!$E$125","v":-158.52677653007859},"1000 cars",{"$f":"+Transport!$E$123","v":179.7212853333333},{"$f":"+Transport!$E$112*I411/1000000","v":0},{"$f":"+Transport!$E$118*I411/1000000","v":0},null,0,30288.945440496755,{"$f":"+K411/TotalEmis2035","v":2.1755915323199291E-2},{"$f":"J411/3.1","v":0}]
[null,null,"Natural Gas cars",{"$f":"+Transport!$E$396","v":-111.59325736279338},"1000 cars using natural gas",{"$f":"+Transport!$E$394","v":778.08450104036592},{"$f":"+Transport!$E$384*I412/1000000","v":0},{"$f":"+Transport!$E$389*I412/1000000","v":0},null,0,30288.945440496755,{"$f":"+K412/TotalEmis2035","v":2.1755915323199291E-2},{"$f":"J412/3.1","v":0}]
[null,null,"Electric cars",{"$f":"+Transport!$N$149","v":-24.409287168764113},"1000 cars",{"$f":"+Transport!$N$147","v":891.48853846153827},{"$f":"+Transport!$N$137*I413/1000000","v":0},{"$f":"+Transport!$N$142*I413/1000000","v":0},null,0,30288.945440496755,{"$f":"+K413/TotalEmis2035","v":2.1755915323199291E-2},null,{"$f":"J413/2.9","v":0}]
[null,null,"Electric 18m buses",{"$f":"+Transport!$N$179","v":713.80456255427021},"1000 buses",{"$f":"+Transport!$N$177","v":37928.61263157893},{"$f":"+Transport!$N$167*I414/1000000","v":9512.5},{"$f":"+Transport!$N$172*I414/1000000","v":1353.6808373887282},50,1896.4306315789465,32185.376072075702,{"$f":"+K414/TotalEmis2035","v":2.3118081738600128E-2},{"$f":"J414/3.1","v":611.75181663836986}]
[null,null,"Electric 12m buses",{"$f":"+Transport!$N$210","v":1274.6079180223517},"1000 buses",{"$f":"+Transport!$N$208","v":13752.592799999999},{"$f":"+Transport!$N$198*I415/1000000","v":0},{"$f":"+Transport!$N$203*I415/1000000","v":0},null,0,32185.376072075702,{"$f":"+K415/TotalEmis2035","v":2.3118081738600128E-2},0]
[null,null,"Electric heavy trucks",{"$f":"+Transport!$N$241","v":4806.8904330680552},"1000 trucks",{"$f":"+Transport!$N$239","v":10284.841458333325},{"$f":"+Transport!$N$229*I416/1000000","v":0},{"$f":"+Transport!$N$234*I416/1000000","v":0},null,0,32185.376072075702,{"$f":"+K416/TotalEmis2035","v":2.3118081738600128E-2},0]
[null,null,"Electric light trucks",{"$f":"+Transport!$N$273","v":613.49846174063339},"1000 trucks",{"$f":"+Transport!$N$271","v":6037.0635157894758},{"$f":"+Transport!$N$261*I417/1000000","v":0},{"$f":"+Transport!$N$266*I417/1000000","v":0},null,0,32185.376072075702,{"$f":"+K417/TotalEmis2035","v":2.3118081738600128E-2},0]
[null,null,"Electric rail ",{"$f":"+Transport!$E$305","v":3950.9277285358407},"1 Million trainkm/year",{"$f":"+Transport!$E$303","v":3281.8538141600002},{"$f":"Transport!$E$293*I418/1000000","v":0},{"$f":"Transport!$E$298*I418/1000000","v":0},null,0,32185.376072075702,{"$f":"+K418/TotalEmis2035","v":2.3118081738600128E-2},0]
[null,null,"Shifting passengers from car to rail",{"$f":"+Transport!$E$336","v":1961.8414656683801},"1 Million personkm/day",{"$f":"+Transport!$E$334","v":35457.80333333333},{"$f":"+Transport!$E$324*I419/1000","v":0},{"$f":"+Transport!$E$329*I419/1000","v":0},null,0,32185.376072075702,{"$f":"+K419/TotalEmis2035","v":2.3118081738600128E-2},0]
[null,null,"Shifting freight transport from road to rail",{"$f":"+Transport!$E$365","v":-1534.825994878948},"1000 tonkm/day",{"$f":"+Transport!$E$363","v":241.3646113413127},{"$f":"+Transport!$E$353*I420/1000","v":0},{"$f":"+Transport!$E$358*I420/1000","v":0},null,0,32185.376072075702,{"$f":"+K420/TotalEmis2035","v":2.3118081738600128E-2},0]
[null,null,"Restriction on import of used cars",{"$f":"+Transport!$E$425","v":-210.54582703181637},"1000 cars",{"$f":"+Transport!$E$423","v":931.3919999999996},{"$f":"+Transport!$E$412*I421/1000000","v":0},{"$f":"+Transport!$E$418*I421/1000000","v":0},null,0,32185.376072075702,{"$f":"+K421/TotalEmis2035","v":2.3118081738600128E-2},0]
[null,null,"New bicycle lanes",{"$f":"+Transport!$E$510","v":-144.86078223795022},"1 km bicycle lane",{"$f":"+Transport!$E$508","v":686.58271182439023},{"$f":"+Transport!$E$498*I422/1000000","v":0},{"$f":"+Transport!$E$503*I422/1000000","v":0},null,0,32185.376072075702,{"$f":"+K422/TotalEmis2035","v":2.3118081738600128E-2},0]
[null,null,"Electric three-wheelers",{"$f":"+Transport!$E$536","v":153.37359162501534},"1000 three-wheelers",{"$f":"+Transport!$E$534","v":293.28103313378676},{"$f":"Transport!$E$524*I423/1000000","v":0},{"$f":"Transport!$E$529*I423/1000000","v":0},null,0,32185.376072075702,{"$f":"+K423/TotalEmis2035","v":2.3118081738600128E-2},null,{"$f":"J423/2.9","v":0}]
[null,null,"Electric two-wheelers",{"$f":"+Transport!$E$565","v":1009.0526685157765},"1000 two-wheelers",{"$f":"+Transport!$E$563","v":196.43549999999999},{"$f":"Transport!$E$553*I424/1000000","v":0},{"$f":"Transport!$E$558*I424/1000000","v":0},null,0,32185.376072075702,{"$f":"+K424/TotalEmis2035","v":2.3118081738600128E-2},null,{"$f":"J424/2.9","v":0}]
[null,null,"Better maintenance and use of motor bikes",{"$f":"+Transport!$E$452","v":-189.07311736714252},"1000 bikes",{"$f":"+Transport!$E$450","v":116.42400000000004},{"$f":"+Transport!$E$440*I425/1000000","v":0},{"$f":"+Transport!$E$445*I425/1000000","v":0},null,0,32185.376072075702,{"$f":"+K425/TotalEmis2035","v":2.3118081738600128E-2},null,{"$f":"J425/2.9","v":0}]
[{"$f":"ROW(B426)","v":426},"Wind","Wind turbines, on-shore",{"$f":"Wind!$N$23","v":-353.36321175438417},"1 MW",{"$f":"Wind!$N$21","v":1213.75},{"$f":"+Wind!$N$11*I426/1000000","v":0},{"$f":"+Wind!$N$16*I426/1000000","v":0},null,0,32185.376072075702,{"$f":"+K426/TotalEmis2035","v":2.3118081738600128E-2},{"$f":"J426/3.1","v":0},null,null,{"$f":"+Wind!$H$19*I426/1000","v":0}]
[null,null,"Wind turbines, on-shore with 24 storage",{"$f":"Wind!$N$47","v":-321.35794544857504},"1 MW",{"$f":"Wind!$N$45","v":1327.8425},{"$f":"+Wind!$N$35*I427/1000000","v":0},{"$f":"+Wind!$N$40*I427/1000000","v":0},null,0,32185.376072075702,{"$f":"+K427/TotalEmis2035","v":2.3118081738600128E-2},{"$f":"J427/3.1","v":0},null,null,{"$f":"+Wind!$H$43*I427/1000","v":0}]
[null,null,"Wind turbines, off-shore",{"$f":"Wind!$N$72","v":-257.03885386511166},"1 MW",{"$f":"Wind!$N$70","v":1553.6},{"$f":"+Wind!$N$60*I428/1000000","v":1980},{"$f":"+Wind!$N$65*I428/1000000","v":-359.40200702835375},900,1398.24,33583.616072075703,{"$f":"+K428/TotalEmis2035","v":2.412240825440012E-2},{"$f":"J428/3.1","v":451.0451612903226},null,null,{"$f":"+Wind!$H$68*I428/1000","v":2880}]
[{"$f":"ROW(B429)","v":429},"# GHG reduction options:",{"$f":"COUNTA(C310:C428)","v":119},null,null,"Totals:",{"$f":"SUM(G310:G428)","v":14220.744418009555},{"$f":"SUM(H310:H428)","v":-1690.7541073476036},null,null,null,null,{"$f":"SUM(M310:M428)","v":1062.7969779286925},{"$f":"SUM(N310:N428)","v":0},{"$f":"SUM(O310:O428)","v":13530.6},{"$f":"SUM(P310:P428)","v":4646.567164179105}]
[]
[null,null,null,null,null,"GHG emissions: ktCO2e in 2035",null,null,"BAU","Reduction","New total"]
[null,null,null,null,null,"Fossil power plants",null,null,{"$f":"+'BAU projected GHG Balances'!P106+'BAU projected GHG Balances'!D130+'BAU projected GHG Balances'!D131","v":585155.89291560638},{"$f":"SUM(J317:J319)+J320+SUM(J353:J361)+J375+SUM(J378:J380)+J388+J389+SUM(J397:J401)+J403+J405+J406+SUM(J426:J428)","v":2566.2399999999998},{"$f":"+I432-J432","v":582589.65291560639}]
[null,null,null,null,null,"Industry",null,null,{"$f":"SUM('BAU projected GHG Balances'!P108:P119)+'BAU projected GHG Balances'!P127+'BAU projected GHG Balances'!D138+'BAU projected GHG Balances'!D142","v":309211.22310763993},{"$f":"J321+J322+SUM(J334:J338)+J369+J370+SUM(J371:J374)+J377+J393+J394","v":0},{"$f":"+I433-J433","v":309211.22310763993}]
[null,null,null,null,null,"Transport",null,null,{"$f":"SUM('BAU projected GHG Balances'!P120:P123)","v":235946.93459178405},{"$f":"SUM(J407:J425)+J404","v":1896.4306315789465},234050.5039602051]
[null,null,null,null,null,"Households",null,null,{"$f":"+'BAU projected GHG Balances'!P124","v":105423.48329443191},{"$f":"SUM(J323:J333)+J362+J363+J376+J395+J396+J402","v":10409.67749193246},95013.805802499439]
[null,null,null,null,null,"Services",null,null,{"$f":"+'BAU projected GHG Balances'!P125","v":72472.970974520067},{"$f":"SUM(J339:J352)","v":5871.2162570220107},66601.754717498057]
[null,null,null,null,null,"Agriculture & Fishery",null,null,{"$f":"+'BAU projected GHG Balances'!P126+'BAU projected GHG Balances'!D132","v":131146.04820207969},{"$f":"SUM(J310:J316)+SUM(J390:J392)","v":2882.2383582089551},128263.80984387074]
[null,null,null,null,null,"Forestry",null,null,{"$f":"+'BAU projected GHG Balances'!D139","v":-64020},{"$f":"SUM(J364:J368)","v":1833.3333333333335},-65853.333333333328]
[null,null,null,null,null,"Waste",null,null,{"$f":"+'BAU projected GHG Balances'!D140+'BAU projected GHG Balances'!D141","v":16880},{"$f":"SUM(J381:J387)","v":8124.4800000000014},8755.5199999999986]
[null,null,null,null,null,"Total",null,null,{"$f":"SUM(I432:I439)","v":1392216.553086062},{"$f":"SUM(J432:J439)","v":33583.616072075703},{"$f":"SUM(K432:K439)","v":1358632.9370139865}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Total GHG mitigation in",{"$f":"+Assumptions!$C$9","v":"Country X"},"In 2050"]
[null,null,null,null,null,"Emission","Investment","Annual","Units","Emission reduction in 2050",null,null,"Diesel","Gasoline","Electricity","Electricity",null,"Reduction option","US$/ktCO2 (Revenue)","Emission reduction in 2020 per option (ktCO2/yr)"]
[null,null,null,null,null,"reduction",null,"costs","penetrating","Per option","Added",null,"saved","saved","saved","produced"]
[null,"Type","Reduction option","US$/tCO2e","Sub-type unit","tCO2e/unit","Million US$","MUS$/year","in 2050","ktCO2e/year","ktCO2e/year","Frac.of total","ktoe","ktoe","GWh","GWh"]
[{"$f":"ROW(B456)","v":456},"Agriculture","Rice crop CH4 reduction",{"$f":"Agriculture!E30","v":1.2},"Rice crop CH4 red.(1000 ha)",{"$f":"Agriculture!E27","v":3421.6000000000004},{"$f":"Agriculture!$E$17*I456/1000000","v":0},{"$f":"Agriculture!$E$22*I456/1000000","v":0},null,{"$f":"F456*I456/1000","v":0},{"$f":"OFFSET(K456,-1,0)+J456","v":0},{"$f":"K456/Totalemis2050","v":0},null,null,null,null,null,"Efficient lighting with CFLs",448.24887849257937,3.138820638820639]
[null,null,"Zero tillage",{"$f":"+Agriculture!E194","v":-166.39187675838468},"1000 ha",{"$f":"+Agriculture!E192","v":85.727053103999992},{"$f":"Agriculture!$E$182*I457/1000000","v":0},{"$f":"Agriculture!$E$187*I457/1000000","v":0},null,0,0,0,null,null,null,null,null,"Hydro power connected to main grid",374.14062105528905,247.5625]
[null,null,"Cover crops",{"$f":"+Agriculture!E89","v":81.040268456375827},"1000 ha",{"$f":"+Agriculture!E87","v":1490},{"$f":"Agriculture!$E$77*I458/1000000","v":0},{"$f":"Agriculture!$E$82*I458/1000000","v":0},null,0,0,0]
[null,null,"Nitrification inhibitors (1000 ha)",{"$f":"+Agriculture!E117","v":67.689873417721515},"1000 ha",{"$f":"+Agriculture!E115","v":790},{"$f":"Agriculture!$E$105*I459/1000000","v":0},{"$f":"Agriculture!$E$110*I459/1000000","v":0},null,0,0,0]
[null,null,"Covering slurry stores (1 slurry store)",{"$f":"+Agriculture!E143","v":937.83334071789056},"1 slurry store",{"$f":"+Agriculture!E141","v":0.20130000000000001},{"$f":"Agriculture!$E$131*I460/1000000","v":0},{"$f":"Agriculture!$E$136*I460/1000000","v":0},null,0,0,0]
[null,null,"Fat supplementation in ruminants diets (%DM fat added) ",{"$f":"+Agriculture!N168","v":80.5},"%DM fat added",{"$f":"+Agriculture!N166","v":5026.8753477073615},{"$f":"Agriculture!$E$156*I461/1000000","v":0},{"$f":"Agriculture!$N$161*I461/1000000","v":0},null,0,0,0]
[null,null,"Tobacco curing",{"$f":"+Agriculture!E62","v":-20.801739200816428},"100 t tobacco/yr",{"$f":"+Agriculture!E60","v":561.96940800000016},{"$f":"Agriculture!$E$50*I462/1000000","v":0},{"$f":"Agriculture!$E$55*I462/1000000","v":0},null,0,0,0,null,null,null,null,null,"Solar PVs, large grid",316.19093165640822,36.5]
[{"$f":"ROW(B463)","v":463},"Biomass energy","Rice husk cogeneration plants",{"$f":"+'Biomass energy'!E24","v":-87.684712341200125},"1 MW cogeneration",{"$f":"+'Biomass energy'!E22","v":9719.0247425999987},{"$f":"+'Biomass energy'!$E$12*I463/1000000","v":0},{"$f":"+'Biomass energy'!$E$17*I463/1000000","v":0},null,0,0,0,null,null,null,{"$f":"+'Biomass energy'!$H$22/'Biomass energy'!$H$19*I463/1000","v":0},null,"Wind turbines, on-shore",262.24199023655234,43.75]
[null,null,"Biomass power from biomass residues ",{"$f":"+'Biomass energy'!W57","v":-213.51800607564638},"1 MW CHP plant",{"$f":"+'Biomass energy'!W55","v":2427.5},{"$f":"+'Biomass energy'!$W$45*I464/1000000","v":0},{"$f":"+'Biomass energy'!$W$50*I464/1000000","v":0},null,0,0,0,null,null,null,{"$f":"+'Biomass energy'!$H$53*I464/1000","v":0},null,"Biogas from industrial waste water ",204.22617312736813,26.225999999999999]
[null,null,"Bagasse power",{"$f":"'Biomass energy'!E88","v":-341.74294842775782},"100 kt sugar cane/year",{"$f":"'Biomass energy'!E86","v":6791.4514285714295},{"$f":"'Biomass energy'!$E$76*I465/1000000","v":0},{"$f":"'Biomass energy'!$E$81*I465/1000000","v":0},null,0,0,0,null,null,null,{"$f":"'Biomass energy'!$H$87/'Biomass energy'!$H$81*100*I465/1000","v":0},null,"Biogas at rural farms using kerosene",195.03465223140941,73.657584]
[{"$f":"ROW(B466)","v":466},"CCS","CCS plant",{"$f":"+CCS!E22","v":203.81680118581841},"1 MW",{"$f":"+CCS!E20","v":5412.3711340206182},{"$f":"CCS!$E$10*I466/1000000","v":0},{"$f":"CCS!$E$15*I466/1000000","v":0},null,0,0,0,null,null,null,{"$f":"+CCS!H454/CCS!$H$13*I466/1000","v":0},null,"Landfill gas plant with power production",41.56037990897638,124.41521400000001]
[{"$f":"ROW(B467)","v":467},"Cement","Clinker replacement",{"$f":"+Cement!E23","v":7.5525712632273025},"1000 tonnes cement/day",{"$f":"+Cement!E21","v":166583.56193028874},{"$f":"Cement!$E$10*I467/1000000","v":0},{"$f":"Cement!$E$16*I467/1000000","v":0},null,0,0,0,null,null,null,null,null,"REDD: Avoided deforestation",12.920558724980037,73.333333333333343]
[{"$f":"ROW(B468)","v":468},"Coal bed mine methane","Coal mine methane",{"$f":"+'Coal bed mine methane'!E24","v":-30.712107618218361},"10 Mm3 CMM/year",{"$f":"+'Coal bed mine methane'!E22","v":37352.840000000004},{"$f":"+'Coal bed mine methane'!$E$12/1000000*I468","v":0},{"$f":"+'Coal bed mine methane'!$E$22/1000000*I468","v":0},null,0,0,0,null,null,null,{"$f":"+'Coal bed mine methane'!$H$27/'Coal bed mine methane'!$H$22*10*I468/1000","v":0},null,"Energy efficiency in industry",-1.1745962477254579,23.342012108688721]
[{"$f":"ROW(B469)","v":469},"EE households","Efficient residential airconditioning",{"$f":"+'EE households'!E30","v":-313.12054426518739},"1000 Airconditioners",{"$f":"+'EE households'!E28","v":765.66692668284622},{"$f":"+'EE households'!$E$18*I469/1000000","v":0},{"$f":"+'EE households'!$E$23*I469/1000000","v":0},null,0,0,0,null,null,{"$f":"+'EE households'!$H$42*I469/1000","v":0},null,null,"Energy efficiency in service",-1.1745962477254579,139.4016954576276]
[null,null,"Efficient lighting with CFLs",{"$f":"+'EE households'!E64","v":-327.03267937835903},"1000 Bulps",{"$f":"+'EE households'!E62","v":37.402541523747765},{"$f":"+'EE households'!$E$52*I470/1000000","v":0},{"$f":"+'EE households'!$E$57*I470/1000000","v":0},null,0,0,0,null,null,{"$f":"'EE households'!$H$65*I470/1000","v":0},null,null,"Reforestation",-19.220665871871127,176]
[null,null,"Efficient lighting with LEDs",{"$f":"+'EE households'!E96","v":-361.27123090135296},"1000 Bulps",{"$f":"+'EE households'!E94","v":76.301184708445447},{"$f":"+'EE households'!$E$84*I471/1000000","v":0},{"$f":"+'EE households'!$E$89*I471/1000000","v":0},null,0,0,0,null,null,{"$f":"+'EE households'!$H$101*I471/1000","v":0},null,null,"Efficient electric grids",-185.26562155027011,14.349999999999998]
[null,null,"Efficient lighting with LEDs replacing CFL",{"$f":"+'EE households'!E122","v":-217.81753120923403},"1000 Bulps",{"$f":"+'EE households'!E120","v":8.9766099656994651},{"$f":"'EE households'!$E$110*I472/1000000","v":0},{"$f":"'EE households'!$E$115*I472/1000000","v":0},null,0,0,0,null,null,{"$f":"+'EE households'!$H4540*I472/1000","v":0}]
[null,null,"Efficient wood stoves",{"$f":"+'EE households'!E178","v":-933.25004151145902},"1000 stoves",{"$f":"+'EE households'!E176","v":1338.3333333333335},{"$f":"+'EE households'!$E$166*I473/1000000","v":0},{"$f":"+'EE households'!$E$171*I473/1000000","v":0},null,0,0,0]
[null,null,"Efficient charcoal stoves",{"$f":"+'EE households'!E206","v":-62.010529216503429},"1000 stoves",{"$f":"+'EE households'!E204","v":292.91691871829062},{"$f":"+'EE households'!$E$194*I474/1000000","v":0},{"$f":"+'EE households'!$E$199*I474/1000000","v":0},null,0,0,0]
[null,null,"LPG stoves replacing wood stoves",{"$f":"+'EE households'!E238","v":74.167143724329421},"1000 stoves",{"$f":"+'EE households'!E236","v":2054.9439166666671},{"$f":"'EE households'!$E$226*I475/1000000","v":0},{"$f":"'EE households'!$E$231*I475/1000000","v":0},null,0,0,0]
[null,null,"Efficient electric stoves",{"$f":"+'EE households'!E267","v":-278.89689283119736},"1000 stoves",{"$f":"+'EE households'!E265","v":152.24517880507895},{"$f":"'EE households'!$E$255*I476/1000000","v":0},{"$f":"'EE households'!$E$260*I476/1000000","v":0},null,0,0,0,null,null,{"$f":"'EE households'!$H$274*I476/1000","v":0}]
[null,null,"Induction based cooking",{"$f":"+'EE households'!E293","v":514.28221214598602},"1000 stoves",{"$f":"+'EE households'!E291","v":11.090708389773937},{"$f":"'EE households'!$E$281*I477/1000000","v":0},{"$f":"'EE households'!$E$286*I477/1000000","v":0},null,0,0,0,null,null,{"$f":"'EE households'!$H$301*I477/1000","v":0}]
[null,null,"New passive home",{"$f":"+'EE households'!$E$321","v":-143.81234935614819},"1000 new homes",{"$f":"+'EE households'!$E$319","v":8344.2069152783661},{"$f":"'EE households'!$E$309*I478/1000000","v":0},{"$f":"+I478*'EE households'!$E$314/1000000","v":0},null,0,0,0,null,null,{"$f":"'EE households'!$H$326*I478/1000","v":0}]
[null,null,"Efficient refrigerators",{"$f":"+'EE households'!E148","v":-37.375089820340634},"1000 refrigerators",{"$f":"+'EE households'!E146","v":1199.3762657519856},{"$f":"+'EE households'!$E$136*I479/1000000","v":0},{"$f":"+'EE households'!$E$141*I479/1000000","v":0},null,0,0,0,null,null,{"$f":"+'EE households'!$H$159*I479/1000","v":0}]
[{"$f":"ROW(B480)","v":480},"EE industry","Efficient electric motors",{"$f":"+'EE industry'!E25","v":-314.75839874519744},"1 kW",{"$f":"+'EE industry'!E23","v":0.63760801379904786},{"$f":"+'EE industry'!$E$13*I480/1000000","v":0},{"$f":"+'EE industry'!$E$18*I480/1000000","v":0},null,0,0,0,null,null,{"$f":"I480*'EE industry'!$H$25/1000000","v":0}]
[null,null,"Energy efficiency in industry",{"$f":"+'EE industry'!W84","v":0.94392925743255685},"10% red. of energy demand",{"$f":"+'EE industry'!W82","v":31660549.512331139},{"$f":"+'EE industry'!$W$72*I481/1000000","v":0},{"$f":"'EE industry'!$W$77*I481/1000000","v":0},null,0,0,0]
[null,null,"Building materials",{"$f":"+'EE industry'!E55","v":-18.895154748670951},"1 million bricks",{"$f":"+'EE industry'!E53","v":520.30000000000007},{"$f":"'EE industry'!$E$43*I482/1000000","v":0},{"$f":"'EE industry'!$E$48*I482/1000000","v":0},null,0,0,0]
[{"$f":"ROW(B483)","v":483},"EE own generation","Waste heat recovery at cement plant",{"$f":"+'EE own generation'!E23","v":-375.61881397176268},"1 Cement plant",{"$f":"+'EE own generation'!E21","v":39852.898650000003},{"$f":"+'EE own generation'!$E$11*I483/1000000","v":0},{"$f":"+'EE own generation'!$E$16*I483/1000000","v":0},null,0,0,0,null,null,null,{"$f":"+'EE own generation'!$H$17*'Mitigation options'!I629","v":0}]
[null,null,"Waste heat recovery at steel plant",{"$f":"+'EE own generation'!E53","v":-390.79448028652257},"1 Steel plant",{"$f":"+'EE own generation'!E51","v":36703.799999999996},{"$f":"+'EE own generation'!$E$41*I484/1000000","v":0},{"$f":"+'EE own generation'!$E$46*I484/1000000","v":0},null,0,0,0,null,null,null,{"$f":"'EE own generation'!$H$46*'Mitigation options'!I630","v":0}]
[{"$f":"ROW(B485)","v":485},"EE service","Efficient electric motors",{"$f":"+'EE service'!E29","v":-314.75839874519744},"1 kW",{"$f":"+'EE service'!E27","v":0.63760801379904786},{"$f":"+'EE service'!$E$17*I485/1000000","v":0},{"$f":"+'EE service'!$E$22*I485/1000000","v":0},null,0,0,0,null,null,{"$f":"I485*'EE service'!$H$29/1000000","v":0}]
[null,null,"Efficient office lighting with CFLs",{"$f":"+'EE service'!E57","v":-309.0418380641471},"1000 lights",{"$f":"+'EE service'!E55","v":38.471185567283413},{"$f":"+'EE service'!$E$45*I486/1000000","v":0},{"$f":"+'EE service'!$E$50*I486/1000000","v":0},null,0,0,0,null,null,{"$f":"+'EE service'!$H$57*I486/1000","v":0}]
[null,null,"Efficient office lighting with LEDs",{"$f":"+'EE service'!E89","v":-275.60184823242508},"1000 lights",{"$f":"+'EE service'!E87","v":43.600676976254526},{"$f":"+'EE service'!$E$77*I487/1000000","v":0},{"$f":"+'EE service'!$E$82*I487/1000000","v":0},null,0,0,0,null,null,{"$f":"+'EE service'!$H$89*I487/1000","v":0}]
[null,null,"Efficient street lights",{"$f":"+'EE service'!E123","v":-307.07276927944906},"1000 lights",{"$f":"+'EE service'!E121","v":384.71185567283408},{"$f":"+'EE service'!$E$111*I488/1000000","v":0},{"$f":"+'EE service'!$E$116*I488/1000000","v":0},null,0,0,0,null,null,{"$f":"+'EE service'!$H$136*I488/1000","v":0}]
[null,null,"Efficient water pumping",{"$f":"+'EE service'!E159","v":-316.36658559379896},"4 Million m3 water",{"$f":"+'EE service'!E157","v":749.51472642500403},{"$f":"+'EE service'!$E$147*I489/1000000","v":0},{"$f":"+'EE service'!$E$152*I489/1000000","v":0},null,0,0,0,null,null,{"$f":"+'EE service'!$H$158*I489","v":0}]
[null,null,"HVAC",{"$f":"+'EE service'!E248","v":-399.59175083634},"100,000 m2 floor area",{"$f":"+'EE service'!E246","v":4556.7071087885734},{"$f":"'EE service'!$E$236*I490/1000000","v":0},{"$f":"'EE service'!$E$241*I490/1000000","v":0},null,0,0,0,null,null,{"$f":"+'EE service'!$H$254*I490/1000","v":0}]
[null,null,"Efficient Chiller > 300 TR",{"$f":"+'EE service'!E277","v":-84.763806653834919},"1 TR",{"$f":"+'EE service'!E275","v":1.9607499999999998},{"$f":"'EE service'!$E$265*I491/1000000","v":0},{"$f":"'EE service'!$E$270*I491/1000000","v":0},null,0,0,{"$f":"+K491/Totalemis2050","v":0},null,null,{"$f":"+'EE service'!$H$290*I491/1000000","v":0}]
[null,null,"Efficient Chiller < 300 TR",{"$f":"+'EE service'!E309","v":-126.63012410207483},"1 TR",{"$f":"+'EE service'!E307","v":0.87334999999999996},{"$f":"'EE service'!$E$297*I492/1000000","v":0},{"$f":"'EE service'!$E$302*I492/1000000","v":0},null,0,0,0,null,null,{"$f":"+'EE service'!$H$321*I492/1000000","v":0}]
[null,null,"Efficient room airconditioner",{"$f":"+'EE service'!E341","v":-293.90214881633204},"1 Airconditioner",{"$f":"+'EE service'!E339","v":0.69263965784718051},{"$f":"'EE service'!$E$329*I493/1000000","v":0},{"$f":"'EE service'!$E$334*I493/1000000","v":0},null,0,0,0,null,null,{"$f":"+'EE service'!$H$353*I493/1000000","v":0}]
[null,null,"Efficient commercial dishwashing machine ",{"$f":"+'EE service'!E374","v":-197.36514838620556},"1000 meals/day",{"$f":"+'EE service'!E372","v":10.884981572481571},{"$f":"'EE service'!$E$362*I494/1000000","v":0},{"$f":"'EE service'!$E$367*I494/1000000","v":0},null,0,0,0,null,null,{"$f":"+'EE service'!$H$388*I494/1000000","v":0}]
[null,null,"Efficient hotel refrigerator",{"$f":"+'EE service'!E409","v":965.56465311688623},"1 refrigerator",{"$f":"+'EE service'!E407","v":0.38994639270634235},{"$f":"'EE service'!$E$397*I495/1000000","v":0},{"$f":"'EE service'!$E$402*I495/1000000","v":0},null,0,0,0,null,null,{"$f":"+'EE service'!$H$415*I495/1000000","v":0}]
[null,null,"Efficient hotel washing machine ",{"$f":"+'EE service'!E439","v":38959.505142845002},"100 Guest Nights (GN)",{"$f":"+'EE service'!E437","v":6.2620723280384455E-2},{"$f":"'EE service'!$E$427*I496/1000000","v":0},{"$f":"'EE service'!$E$432*I496/1000000","v":0},null,0,0,0,null,null,{"$f":"+'EE service'!$H$459*I496/1000000","v":0}]
[null,null,"Energy efficiency in service",{"$f":"+'EE service'!N223","v":0.94392925743255696},"10% red. of energy demand",{"$f":"+'EE service'!N221","v":5415601.9872594653},{"$f":"'EE service'!$W$211*I497/1000000","v":0},{"$f":"'EE service'!$W$216*I497/1000000","v":0},null,0,0,{"$f":"K497/Totalemis2050","v":0}]
[null,null,"New office building with central cooling",{"$f":"+'EE service'!E188","v":-305.7873174824457},"1000 m2",{"$f":"+'EE service'!E186","v":34.233388266596577},{"$f":"+'EE service'!$E$176*I498/1000000","v":0},{"$f":"+'EE service'!$E$181*I498/1000000","v":0},null,{"$f":"(F498*I498)/1000","v":0},{"$f":"OFFSET(K498,-1,0,1,1)+J498","v":0},0,null,null,{"$f":"+'EE service'!$H$201*I498","v":0}]
[{"$f":"ROW(B499)","v":499},"EE supply side","New high efficiency coal power plant",{"$f":"+'EE supply side'!W54","v":21.485823944685848},"1 MW",{"$f":"+'EE supply side'!W52","v":1117.0367999999989},{"$f":"+'EE supply side'!$W$42*I499/1000000","v":0},{"$f":"+'EE supply side'!$W$47*I499/1000000","v":0},null,0,0,0]
[null,"EE supply side","New natural gas power plant",{"$f":"'EE supply side'!W25","v":-3384.5197359694075},"1 MW",{"$f":"+'EE supply side'!W23","v":278.73913043478251},{"$f":"+'EE supply side'!$W$13/1000000*I500","v":0},{"$f":"+'EE supply side'!$W$18/1000000*I500","v":0},null,0,0,0]
[null,null,"Switch from fuel oil to diesel",{"$f":"'EE supply side'!E142","v":1206.9604660846496},"1 MW",{"$f":"+'EE supply side'!E140","v":124.49193561101811},{"$f":"+'EE supply side'!$E$130/1000000*I501","v":0},{"$f":"+'EE supply side'!$E$135/1000000*I501","v":0},null,0,0,0]
[null,null,"Switch from fuel oil to natural gas",{"$f":"'EE supply side'!E172","v":-339.52112449817685},"1 MW",{"$f":"+'EE supply side'!E170","v":1454.3571428571436},{"$f":"+'EE supply side'!$E$160/1000000*I502","v":0},{"$f":"+'EE supply side'!$E$165/1000000*I502","v":0},null,0,0,0]
[null,null,"Cogeneration in industry",{"$f":"+'EE supply side'!E113","v":-4717.3428040669614},"1 MW",{"$f":"+'EE supply side'!E111","v":542.40894917999958},{"$f":"+'EE supply side'!$E$102*I503/1000000","v":0},{"$f":"+'EE supply side'!$E$106*I503/1000000","v":0},null,0,0,0,null,null,{"$f":"+'EE supply side'!$H$112*I503/1000","v":0}]
[null,null,"Single cycle to combined cycle",{"$f":"+'EE supply side'!E83","v":55.042723709110227},"100 MW increase",{"$f":"+'EE supply side'!E81","v":75738},{"$f":"'EE supply side'!$E$72*I504/1000000","v":0},{"$f":"'EE supply side'!$E$76*I504/1000000","v":0},null,0,0,0,null,null,{"$f":"+'EE supply side'!$H$91*I504/1000","v":0}]
[{"$f":"ROW(B505)","v":505},"Energy distribution","Efficient electric grids",{"$f":"+'Energy distribution'!E26","v":145.2399599818103},"1 GWh loss reduction",{"$f":"+'Energy distribution'!E24","v":485.5},{"$f":"+'Energy distribution'!$E$14*I505/1000000","v":0},{"$f":"+'Energy distribution'!$E$19*I505/1000000","v":0},null,0,0,0,null,null,{"$f":"+I505*'Energy distribution'!$H$22","v":0}]
[null,null,"Connection of isolated grid to central grid ",{"$f":"+'Energy distribution'!E55","v":-35.970464274025431},"1 GWh consumption",{"$f":"+'Energy distribution'!E53","v":485.5},{"$f":"+'Energy distribution'!$E$43*I506/1000000","v":0},{"$f":"+'Energy distribution'!$E$48*I506/1000000","v":0},null,0,0,0]
[null,null,"Power factor increase",{"$f":"+'Energy distribution'!E85","v":1.3185780506574281},"1000 commerce/industry buildings",{"$f":"+'Energy distribution'!E83","v":94589.93197278888},{"$f":"'Energy distribution'!$E$73*I507/1000000","v":0},{"$f":"'Energy distribution'!$E$78*I507/1000000","v":0},null,0,0,0,null,null,{"$f":"I507*'Energy distribution'!$H$93","v":0}]
[null,null,"District heating network rehabilitation (100,000 flats supplied)",{"$f":"+'Energy distribution'!E114","v":-153.13048866378534},"100,000 flats supplied",{"$f":"+'Energy distribution'!E112","v":33649.053412333342},{"$f":"'Energy distribution'!$E$101*I508/1000000","v":0},{"$f":"'Energy distribution'!$E$107*I508/1000000","v":0},null,0,0,{"$f":"+K508/Totalemis2050","v":0}]
[null,null,"District cooling network (1 million m2 new city area covered)",{"$f":"+'Energy distribution'!E153","v":-148.45274742045021},"1 million m2 new city area covered",{"$f":"+'Energy distribution'!E151","v":13725.623132042594},{"$f":"'Energy distribution'!$E$141*I509/1000000","v":0},{"$f":"'Energy distribution'!$E$146*I509/1000000","v":0},null,0,0,{"$f":"+K509/Totalemis2050","v":0}]
[{"$f":"ROW(B510)","v":510},"Forestry","Reforestation",{"$f":"+Forestry!E28","v":15.446115121623658},"Reforestation of 1000 ha",{"$f":"Forestry!E26","v":3666.666666666667},{"$f":"Forestry!$E$15*I510/1000000","v":0},{"$f":"Forestry!$E$21/1000000*I510","v":0},null,0,0,{"$f":"K510/Totalemis2050","v":0}]
[null,null,"REDD: Avoided deforestation",{"$f":"+Forestry!E56","v":-10.383221831758126},"No deforestation for 1000 ha",{"$f":"Forestry!E54","v":3666.666666666667},{"$f":"Forestry!$E$44*I511/1000000","v":0},{"$f":"Forestry!$E$49/1000000*I511","v":0},null,0,0,0]
[null,null,"Assisted forest regeneration",{"$f":"Forestry!E84","v":-3.8615287804059144},"Reforestation of 1000 ha",{"$f":"Forestry!E82","v":3666.666666666667},{"$f":"Forestry!$E$72/1000000*I512","v":0},{"$f":"Forestry!$E$49/1000000*I512","v":0},null,0,0,0]
[null,null,"Reforestation with agroforestry",{"$f":"Forestry!E113","v":-0.65934330145454612},"Reforestation of 1000 ha",{"$f":"Forestry!E111","v":3666.666666666667},{"$f":"Forestry!$E$100/1000000*I513","v":0},{"$f":"Forestry!$E$106/1000000*I513","v":0},null,0,0,0]
[null,null,"Reforestation with Silvopasture",{"$f":"Forestry!E143","v":-0.65934330145454612},"Reforestation of 1000 ha",{"$f":"Forestry!E141","v":3666.666666666667},{"$f":"Forestry!$E$130/1000000*I514","v":0},{"$f":"Forestry!$E$136/1000000*I514","v":0},null,0,0,0]
[{"$f":"ROW(B515)","v":515},"Fossil fuel switch","Switch from coal to natural gas in industry",{"$f":"+'Fossil fuel switch'!E24","v":31.126536151778442},"100 TJ fuel use/year",{"$f":"+'Fossil fuel switch'!E22","v":3850},{"$f":"'Fossil fuel switch'!$E$12/1000000*I515","v":0},{"$f":"'Fossil fuel switch'!$E$17/1000000*I515","v":0},null,0,0,0]
[null,null,"Switch from fuel oil to natural gas in industry",{"$f":"'Fossil fuel switch'!E53","v":-120.57373854419971},"100 TJ fuel use/year",{"$f":"'Fossil fuel switch'!E51","v":2126.6666666666679},{"$f":"'Fossil fuel switch'!$E$41/1000000*I516","v":0},{"$f":"'Fossil fuel switch'!$E$46/1000000*I516","v":0},null,0,0,0]
[{"$f":"ROW(B517)","v":517},"Fugitive","Reduced flaring at oil field",{"$f":"+Fugitive!E25","v":9.6651004761555761},"1 MMSCF/day",{"$f":"+Fugitive!E23","v":22613.499908999998},{"$f":"+Fugitive!$E$13*I517/1000000","v":0},{"$f":"+Fugitive!$E$18*I517/1000000","v":0},null,0,0,0]
[null,null,"Reduced flaring at oil refineries",{"$f":"+Fugitive!E54","v":217.25613544900492},"1 MMSCF/day",{"$f":"+Fugitive!E52","v":20797.217999999997},{"$f":"+Fugitive!$E$42*I518/1000000","v":0},{"$f":"+Fugitive!$E$47*I518/1000000","v":0},null,0,0,0]
[null,null,"Leak reduction in natural gas pipelines",{"$f":"Fugitive!E81","v":-4.1827120419437911},"1 Mm3 CH/year leaking",{"$f":"+Fugitive!E79","v":20104.000000000004},{"$f":"Fugitive!$E$69*I519/1000000","v":0},{"$f":"Fugitive!$E$74*I519/1000000","v":0},null,0,0,0]
[null,null,"Charcoal production",{"$f":"+Fugitive!E108","v":1.4484402961056226},"100,000 ton charcoal/yr",{"$f":"+Fugitive!E106","v":156404.80480480485},{"$f":"Fugitive!$E$97*I520/1000000","v":0},{"$f":"Fugitive!$E$101*I520/1000000","v":0},null,0,0,0]
[{"$f":"ROW(B521)","v":521},"Geothermal","Geothermal power",{"$f":"+Geothermal!W22","v":-279.60241237235618},"1 MW",{"$f":"+Geothermal!W20","v":3065.9324999999999},{"$f":"+Geothermal!$W$10*I521/1000000","v":0},{"$f":"+Geothermal!$W$15*I521/1000000","v":0},null,0,0,0,null,null,null,{"$f":"+Geothermal!$H$18*I521/1000","v":0}]
[null,null,"Geothermal heat",{"$f":"+Geothermal!E50","v":22.348277110443988},"1000 m2 heated area",{"$f":"+Geothermal!E48","v":17.056285714285721},{"$f":"Geothermal!$E$38*I522/1000000","v":0},{"$f":"Geothermal!$E$43*I522/1000000","v":0},null,0,0,0]
[{"$f":"ROW(B523)","v":523},"HFCs, PFCs, SF6","Reduced PFCs from aluminum production",{"$f":"+'HFCs, PFCs, SF6'!E22","v":3.397606639661678E-2},"100,000 ton Aluminium/yr",{"$f":"+'HFCs, PFCs, SF6'!E20","v":111888.38499874179},{"$f":"+'HFCs, PFCs, SF6'!$E$10*I523/1000000","v":0},{"$f":"+'HFCs, PFCs, SF6'!$E$15*I523/1000000","v":0},null,0,0,0]
[{"$f":"ROW(B524)","v":524},"Hydro","Hydro power connected to main grid",{"$f":"+Hydro!W25","v":-358.20337391064447},"1 MW",{"$f":"+Hydro!W23","v":1923.0654999999999},{"$f":"+Hydro!$W$13*I524/1000000","v":0},{"$f":"+Hydro!$W$18*I524/1000000","v":0},null,0,0,0,null,null,null,{"$f":"+Hydro!$H$20*I524/1000","v":0}]
[null,null,"Mini hydro power connected to main grid",{"$f":"+Hydro!E54","v":-181.63328226331072},"1 MW",{"$f":"+Hydro!E52","v":1942},{"$f":"+Hydro!$E$42*I525/1000000","v":0},{"$f":"+Hydro!$E$47*I525/1000000","v":0},null,0,0,0,null,null,null,{"$f":"Hydro!$H$50/Hydro!$H$47*I525/1000","v":0}]
[null,null,"Mini hydro power off grid",{"$f":"+Hydro!E83","v":-16.968102990561736},"1 MW",{"$f":"+Hydro!E81","v":3231.9999999999995},{"$f":"+Hydro!$E$71*I526/1000000","v":0},{"$f":"Hydro!$E$76*I526/1000000","v":0},null,0,0,0,null,null,null,{"$f":"Hydro!$H$51/Hydro!$H$48*I526/1000","v":0}]
[{"$f":"ROW(B527)","v":527},"Landfills","Landfill gas plant with power production",{"$f":"Landfills!E27","v":-31.84908560146312},"200 t/day plant",{"$f":"Landfills!E25","v":165886.95200000002},{"$f":"+Landfills!$E$15*I527/1000000","v":0},{"$f":"+Landfills!$E$20*I527/1000000","v":0},null,0,0,0,null,null,null,{"$f":"+Landfills!$H$36*I527/1000","v":0}]
[null,null,"Landfill gas flaring",{"$f":"+Landfills!E118","v":0.84101720811538749},"1 t/day plant",{"$f":"+Landfills!E116","v":165886.95200000002},{"$f":"+Landfills!$E$106*I528/1000000","v":0},{"$f":"Landfills!$E$111*I528/1000000","v":0},null,0,0,0]
[null,null,"Incineration plant",{"$f":"+Landfills!E91","v":13.881925777057218},"200 t/day plant",{"$f":"Landfills!E89","v":139951.21400000001},{"$f":"Landfills!$E$79*I529/1000000","v":0},{"$f":"Landfills!$E$84*I529/1000000","v":0},null,0,0,0]
[null,null,"Recycling of plastics",{"$f":"+Landfills!E197","v":-280.92564985520448},"1000 t/year plant",{"$f":"Landfills!E195","v":1095.42},{"$f":"Landfills!$E$184*I530/1000000","v":0},{"$f":"Landfills!$E$190*I530/1000000","v":0},null,0,0,0]
[null,null,"Refuce Derived Fuel (RDF) from MSW",{"$f":"+Landfills!E171","v":-119.59206265586528},"200 t MSW/day plant",{"$f":"Landfills!E169","v":20389.428571428572},{"$f":"Landfills!$E$159*I531/1000000","v":0},{"$f":"Landfills!$E$164*I531/1000000","v":0},null,0,0,0]
[null,null,"Biogas from Municipal Solid Waste",{"$f":"+Landfills!E146","v":0.16541726454278388},"1000 t/year plant",{"$f":"+Landfills!E144","v":16248.960000000001},{"$f":"+Landfills!$E$134*I532/1000000","v":0},{"$f":"Landfills!$E$139*I532/1000000","v":0},null,0,0,0]
[null,null,"Composting of Municipal Solid Waste",{"$f":"+Landfills!E63","v":-4.1901585884351236E-2},"1000 t/day plant",{"$f":"+Landfills!E61","v":5515709.472000001},{"$f":"+Landfills!$E$50*I533/1000000","v":0},{"$f":"+Landfills!$E$56*I533/1000000","v":0},null,0,0,0]
[{"$f":"ROW(B534)","v":534},"Marine","Tidal",{"$f":"Marine!W22","v":141.67129437048385},"1 MW of tidal power",{"$f":"Marine!W22","v":141.67129437048385},{"$f":"Marine!$W$10*I534/1000000","v":0},{"$f":"Marine!$W$15*I534/1000000","v":0},null,0,0,0,null,null,null,{"$f":"+Marine!$H$18*I534/1000","v":0}]
[null,null,"Wave",{"$f":"Marine!W47","v":89.45495995717566},"1 MW of wave power",{"$f":"Marine!W45","v":1488.5429999999999},{"$f":"Marine!$W$35*I535/1000000","v":0},{"$f":"Marine!$W$40*I535/1000000","v":0},null,0,0,0,null,null,null,{"$f":"+Marine!$H$43*I535/1000","v":0}]
[{"$f":"ROW(B536)","v":536},"Methane avoidance","Biogas at rural farms using kerosene",{"$f":"+'Methane avoidance'!E24","v":-151.66258761517665},"1000 units",{"$f":"+'Methane avoidance'!E22","v":1227.6264000000001},{"$f":"+'Methane avoidance'!$E$12*I536/1000000","v":0},{"$f":"+'Methane avoidance'!$E$17*I536/1000000","v":0},null,0,0,0]
[null,null,"Biogas at rural farms using non-renewable fuelwood",{"$f":"+'Methane avoidance'!E51","v":2.2857011214985121},"1000 units",{"$f":"+'Methane avoidance'!E49","v":11274.12},{"$f":"+'Methane avoidance'!$E$39*I537/1000000","v":0},{"$f":"+'Methane avoidance'!$E$44*I537/1000000","v":0},null,0,0,0]
[null,null,"Biogas at big farms",{"$f":"+'Methane avoidance'!E78","v":-13.990932316429088},"84000 pigs",{"$f":"+'Methane avoidance'!E76","v":93441.278606965177},{"$f":"'Methane avoidance'!$E$66*I538/1000000","v":0},{"$f":"'Methane avoidance'!$E$71*I538/1000000","v":0},null,0,0,0,null,null,null,{"$f":"+'Methane avoidance'!$H$80*I538/1000","v":0}]
[null,null,"Biogas from industrial waste water ",{"$f":"+'Methane avoidance'!E106","v":-172.84585999305472},"1 plant",{"$f":"+'Methane avoidance'!E104","v":29711.267999999996},{"$f":"+'Methane avoidance'!$E$94*I539/1000000","v":0},{"$f":"+'Methane avoidance'!$E$99*I539/1000000","v":0},null,0,0,0]
[{"$f":"ROW(B540)","v":540},"N2O","Nitric acid plant (N2O destruction)",{"$f":"+N2O!E21","v":1.7020874378673534},"100 ton HNO3/day",{"$f":"+N2O!E19","v":59002.25},{"$f":"+N2O!$E$10*I540/1000000","v":0},{"$f":"N2O!$E$14*I540/1000000","v":0},null,0,0,0]
[{"$f":"ROW(B541)","v":541},"Solar","Solar water heater, residential",{"$f":"Solar!E33","v":-341.4492171764353},"1000 locations",{"$f":"Solar!E31*1000","v":803.76005774999987},{"$f":"+Solar!$E$21*I541/1000000","v":0},{"$f":"+Solar!$E$26*I541/1000000","v":0},null,{"$f":"F541*I541/1000","v":0},{"$f":"OFFSET(K541,-1,0)+J541","v":0},0,null,null,{"$f":"+Solar!$H$39*I541/1000000","v":0}]
[null,null,"Solar water heater, large",{"$f":"+Solar!E60","v":-350.30226457285954},"1 unit",{"$f":"+Solar!E58","v":30.354722299999999},{"$f":"+Solar!$E$48*I542/1000000","v":0},{"$f":"+Solar!$E$53*I542/1000000","v":0},null,{"$f":"(F542*I542)/1000","v":0},{"$f":"OFFSET(K542,-1,0,1,1)+J542","v":0},0,null,null,{"$f":"+Solar!$H$68*I542/1000000","v":0}]
[null,null,"Solar PVs, large grid",{"$f":"Solar!W90","v":-364.81845260804164},"1 MW",{"$f":"Solar!W88","v":886.03750000000002},{"$f":"+Solar!$W$78*I543/1000000","v":0},{"$f":"+Solar!$W$83*I543/1000000","v":0},null,0,0,0,null,null,null,{"$f":"+Solar!$H$88*I543/1000","v":0}]
[null,null,"Solar PVs, large grid with 24h storage",{"$f":"Solar!W114","v":-205.76147166378684},"1 MW",{"$f":"Solar!W112","v":886.03750000000002},{"$f":"+Solar!$W$102*I544/1000000","v":0},{"$f":"+Solar!$W$107*I544/1000000","v":0},null,0,0,{"$f":"+K544/Totalemis2050","v":0},null,null,null,{"$f":"+Solar!$H$112*I544/1000","v":0}]
[null,null,"Solar house PVs",{"$f":"+Solar!E139","v":-215.5798038208396},"500 W",{"$f":"+Solar!E137","v":0.39871687500000003},{"$f":"+Solar!$E$127*I545/1000000","v":0},{"$f":"+Solar!$E$132*I545/1000000","v":0},null,0,0,{"$f":"+K545/Totalemis2050","v":0},null,null,null,{"$f":"+Solar!$H4580*I545/1000","v":0}]
[null,null,"Solar cottage PVs",{"$f":"+Solar!E166","v":-215.57980382083966},"50 W",{"$f":"+Solar!E164","v":3.9871687500000003E-2},{"$f":"+Solar!$E$154*I546/1000000","v":0},{"$f":"+Solar!$E$159*I546/1000000","v":0},null,0,0,{"$f":"K546/Totalemis2050","v":0},null,null,null,{"$f":"+Solar!$H$169*I546/1000","v":0}]
[null,null,"Solar/diesel mini-grid",{"$f":"+Solar!E191","v":95.253250088916062},"40 kW from solar",{"$f":"+Solar!E189","v":58.400000000000006},{"$f":"+Solar!$E$179*I547/1000000","v":0},{"$f":"Solar!$E$184*I547/1000000","v":0},null,0,0,0,null,null,null,{"$f":"+Solar!$H$196*I547/1000","v":0}]
[null,null,"Solar LED lamps",{"$f":"+Solar!E303","v":-121.38384386531598},"1000 lamps",{"$f":"+Solar!E301","v":93.908173333333366},{"$f":"Solar!$E$291*I548/1000000","v":0},{"$f":"Solar!$E$296*I548/1000000","v":0},null,0,0,0]
[null,null,"Solar PVs, small isolated grid, 100% solar",{"$f":"+Solar!E219","v":221.43917442170138},"2 MW",{"$f":"+Solar!E217","v":2628},{"$f":"+Solar!$E$207*I549/1000000","v":0},{"$f":"+Solar!$E$212*I549/1000000","v":0},null,0,0,0,null,null,null,{"$f":"+Solar!$H$222*I549/1000","v":0}]
[null,null,"Solar street lights",{"$f":"+Solar!E330","v":-748.75354254153956},"1000 locations  (0.05 MW)",{"$f":"+Solar!E328","v":454.03792326225533},{"$f":"+Solar!$E$318*I550/1000000","v":0},{"$f":"+Solar!$E$318*I550/1000000","v":0},null,0,0,0,null,null,null,{"$f":"+Solar!$H$341*I550/1000","v":0}]
[null,null,"Parabolic through CSP, no storage",{"$f":"Solar!W248","v":-82.928507575503971},"1 MW",{"$f":"Solar!W246","v":728.25},{"$f":"Solar!$W$236*I551/1000000","v":0},{"$f":"Solar!$W$241*I551/1000000","v":0},null,0,0,0,null,null,null,{"$f":"+Solar!$H$244*I551/1000","v":0}]
[null,null,"Solar tower CSP, with storage",{"$f":"+Solar!W275","v":297.92602638692546},"1 MW",{"$f":"+Solar!W273","v":728.25},{"$f":"+Solar!$W$263*I552/1000000","v":0},{"$f":"+Solar!$W$268*I552/1000000","v":0},null,0,0,0,null,null,null,{"$f":"+Solar!$H$271*I552/1000","v":0}]
[{"$f":"ROW(B553)","v":553},"Transport","20% Biodiesel blend in all  diesel",{"$f":"+Transport!W39","v":369.38011072512057},"20% blend in transport",{"$f":"+Transport!W37","v":45888130.863037772},{"$f":"+Transport!$W$27*I553/1000000","v":0},{"$f":"+Transport!$W$32*I553/1000000","v":0},null,0,0,0]
[null,null,"15% Bioethanol blend in all gasoline",{"$f":"+Transport!W68","v":402.72161429897056},"15% blend in transport",{"$f":"+Transport!W66","v":4076527.1588712176},{"$f":"+Transport!$W$55*I554/1000000","v":0},{"$f":"+Transport!$W$60*I554/1000000","v":0},null,0,0,0]
[null,null,"Bus Rapid Transit (BRT)",{"$f":"Transport!E480","v":89.462218818813056},"1 km BRT line",{"$f":"+Transport!E478","v":1983.4616326530609},{"$f":"Transport!$E$467*I555/1000000","v":0},{"$f":"Transport!$E$473*I555/1000000","v":0},null,0,0,0,{"$f":"J555/3.1","v":0}]
[null,null,"More efficient gasoline cars",{"$f":"+Transport!E99","v":-210.54592306489874},"1000 cars",{"$f":"+Transport!E97","v":408.90380487804828},{"$f":"+Transport!$E$86*I556/1000000","v":0},{"$f":"+Transport!$E$92*I556/1000000","v":0},null,0,0,0,null,{"$f":"J556/2.9","v":0}]
[null,null,"More efficient diesel cars",{"$f":"+Transport!E125","v":-158.52677653007859},"1000 cars",{"$f":"+Transport!E123","v":179.7212853333333},{"$f":"+Transport!$E$112*I557/1000000","v":0},{"$f":"+Transport!$E$118*I557/1000000","v":0},null,0,0,0,{"$f":"J557/3.1","v":0}]
[null,null,"Natural Gas cars",{"$f":"+Transport!E396","v":-111.59325736279338},"1000 cars using natural gas",{"$f":"+Transport!E394","v":778.08450104036592},{"$f":"+Transport!$E$384*I558/1000000","v":0},{"$f":"+Transport!$E$389*I558/1000000","v":0},null,0,0,0,{"$f":"J558/3.1","v":0}]
[null,null,"Electric cars",{"$f":"+Transport!W149","v":-432.95728196797376},"1000 cars",{"$f":"+Transport!W147","v":866.9219999999998},{"$f":"+Transport!$W$137*I559/1000000","v":0},{"$f":"+Transport!$W$142*I559/1000000","v":0},null,0,0,0,null,{"$f":"J559/2.9","v":0}]
[null,null,"Electric 18m buses",{"$f":"+Transport!W179","v":279.27835137020094},"1000 buses",{"$f":"+Transport!W177","v":40207.481999999989},{"$f":"+Transport!$W$167*I560/1000000","v":4187.5},{"$f":"+Transport!$W$172*I560/1000000","v":561.45396428535128},50,2010.3740999999993,2010.3740999999993,1.0866077801444233E-3,{"$f":"J560/3.1","v":648.50777419354813}]
[null,null,"Electric 12m buses",{"$f":"+Transport!W210","v":779.13396057623982},"1000 buses",{"$f":"+Transport!W208","v":13245.669333333331},{"$f":"+Transport!$W$198*I561/1000000","v":0},{"$f":"+Transport!$W$203*I561/1000000","v":0},null,0,2010.3740999999993,1.0866077801444233E-3,0]
[null,null,"Electric heavy trucks",{"$f":"+Transport!W241","v":4935.6662456286886},"1000 trucks",{"$f":"+Transport!W239","v":8523.5557499999995},{"$f":"+Transport!$W$229*I562/1000000","v":0},{"$f":"+Transport!$W$234*I562/1000000","v":0},null,0,2010.3740999999993,1.0866077801444233E-3,0]
[null,null,"Electric light trucks",{"$f":"+Transport!W273","v":78.038787214954013},"1000 trucks",{"$f":"+Transport!W271","v":5371.9407999999985},{"$f":"+Transport!$W$261*I563/1000000","v":0},{"$f":"+Transport!$W$266*I563/1000000","v":0},null,0,2010.3740999999993,1.0866077801444233E-3,0]
[null,null,"Electric rail ",{"$f":"+Transport!E305","v":3950.9277285358407},"1 Million trainkm/year",{"$f":"+Transport!E303","v":3281.8538141600002},{"$f":"Transport!$E$293*I564/1000000","v":0},{"$f":"Transport!$E$298*I564/1000000","v":0},null,0,2010.3740999999993,1.0866077801444233E-3,0]
[null,null,"Shifting passengers from car to rail",{"$f":"+Transport!E336","v":1961.8414656683801},"1 Million personkm/day",{"$f":"+Transport!E334","v":35457.80333333333},{"$f":"+Transport!$E$324*I565/1000","v":0},{"$f":"+Transport!$E$329*I565/1000","v":0},null,0,2010.3740999999993,1.0866077801444233E-3,0]
[null,null,"Shifting freight transport from road to rail",{"$f":"+Transport!E365","v":-1534.825994878948},"1000 tonkm/day",{"$f":"+Transport!E363","v":241.3646113413127},{"$f":"+Transport!$E$353*I566/1000","v":0},{"$f":"+Transport!$E$358*I566/1000","v":0},null,0,2010.3740999999993,1.0866077801444233E-3,0]
[null,null,"Restriction on import of used cars",{"$f":"+Transport!E425","v":-210.54582703181637},"1000 cars",{"$f":"+Transport!E423","v":931.3919999999996},{"$f":"+Transport!$E$412*I567/1000000","v":0},{"$f":"+Transport!$E$418*I567/1000000","v":0},null,0,2010.3740999999993,1.0866077801444233E-3,0]
[null,null,"New bicycle lanes",{"$f":"+Transport!E510","v":-144.86078223795022},"1 km bicycle lane",{"$f":"+Transport!E508","v":686.58271182439023},{"$f":"+Transport!$E$498*I568/1000000","v":0},{"$f":"+Transport!$E$503*I568/1000000","v":0},null,0,2010.3740999999993,1.0866077801444233E-3,0]
[null,null,"Electric three-wheelers",{"$f":"+Transport!E536","v":153.37359162501534},"1000 three-wheelers",{"$f":"+Transport!E534","v":293.28103313378676},{"$f":"Transport!$E$524*I569/1000000","v":0},{"$f":"Transport!$E$529*I569/1000000","v":0},null,0,2010.3740999999993,{"$f":"+K569/Totalemis2050","v":1.0866077801444233E-3},null,{"$f":"J569/2.9","v":0}]
[null,null,"Electric two-wheelers",{"$f":"+Transport!E565","v":1009.0526685157765},"1000 two-wheelers",{"$f":"+Transport!E563","v":196.43549999999999},{"$f":"Transport!$E$553*I570/1000000","v":0},{"$f":"Transport!$E$558*I570/1000000","v":0},null,0,2010.3740999999993,{"$f":"+K570/Totalemis2050","v":1.0866077801444233E-3},null,{"$f":"J570/2.9","v":0}]
[null,null,"Better maintenance and use of motor bikes",{"$f":"+Transport!E452","v":-189.07311736714252},"1000 bikes",{"$f":"+Transport!E450","v":116.42400000000004},{"$f":"+Transport!$E$440*I571/1000000","v":0},{"$f":"+Transport!$E$445*I571/1000000","v":0},null,0,2010.3740999999993,{"$f":"K571/Totalemis2050","v":1.0866077801444233E-3},null,{"$f":"J571/2.9","v":0}]
[{"$f":"ROW(B572)","v":572},"Wind","Wind turbines, on-shore",{"$f":"Wind!$W$23","v":-362.37601717092434},"1 MW",{"$f":"Wind!W21","v":1213.75},{"$f":"+Wind!$W$11*I572/1000000","v":0},{"$f":"+Wind!$W$16*I572/1000000","v":0},null,0,2010.3740999999993,{"$f":"K572/Totalemis2050","v":1.0866077801444233E-3},{"$f":"J572/3.1","v":0},null,null,{"$f":"+Wind!$H$19*I572/1000","v":0}]
[null,null,"Wind turbines, on-shore with 24 storage",{"$f":"Wind!W47","v":-335.769496019462},"1 MW",{"$f":"Wind!W45","v":1327.8425},{"$f":"+Wind!$W$35*I573/1000000","v":0},{"$f":"+Wind!$E$40*I573/1000000","v":0},null,0,2010.3740999999993,{"$f":"+K573/Totalemis2050","v":1.0866077801444233E-3},{"$f":"J573/3.1","v":0},null,null,{"$f":"+Wind!$H$43*I573/1000","v":0}]
[null,null,"Wind turbines, off-shore",{"$f":"Wind!$W$72","v":-313.36888771848743},"1 MW",{"$f":"Wind!W70","v":1553.6},{"$f":"+Wind!$W$60*I574/1000000","v":1260},{"$f":"+Wind!$W$65*I574/1000000","v":-438.16491356349786},900,1398.24,3408.6140999999993,{"$f":"K574/Totalemis2050","v":1.8423569029117428E-3},{"$f":"J574/3.1","v":451.0451612903226},null,null,{"$f":"+Wind!$H$68*I574/1000","v":2880}]
[null,"# GHG reduction options:",{"$f":"COUNTA(C456:C574)","v":119},null,null,"Totals:",{"$f":"SUM(G456:G574)","v":5447.5},{"$f":"SUM(H456:H574)","v":123.28905072185341},null,null,null,null,{"$f":"SUM(M456:M574)","v":1099.5529354838707},{"$f":"SUM(N456:N574)","v":0},{"$f":"SUM(O456:O574)","v":0},{"$f":"SUM(P456:P574)","v":2880}]
[]
[null,null,null,null,null,"GHG emissions: ktCO2e in 2050",null,null,"BAU","Reduction","New total"]
[null,null,null,null,null,"Fossil power plants",null,null,{"$f":"+'BAU projected GHG Balances'!P150+'BAU projected GHG Balances'!D174+'BAU projected GHG Balances'!D175","v":787542.78925889917},{"$f":"SUM(J463:J465)+J466+SUM(J499:J507)+J521+SUM(J524:J526)+J534+J535+SUM(J543:J547)+J549+J551+J552+SUM(J572:J574)","v":1398.24},{"$f":"+I578-J578","v":786144.54925889918}]
[null,null,null,null,null,"Industry",null,null,{"$f":"SUM('BAU projected GHG Balances'!P152:P163)+'BAU projected GHG Balances'!P171+'BAU projected GHG Balances'!D182+'BAU projected GHG Balances'!D186","v":395156.4695320098},{"$f":"J467+J468+SUM(J480:J484)+J515+J516+SUM(J517:J520)+J523+J539+J540","v":0},395156.4695320098]
[null,null,null,null,null,"Transport",null,null,{"$f":"SUM('BAU projected GHG Balances'!P164:P167)","v":317553.50879171642},{"$f":"SUM(J553:J571)+J550","v":2010.3740999999993},315543.1346917164]
[null,null,null,null,null,"Households",null,null,{"$f":"+'BAU projected GHG Balances'!P168","v":141886.1282818187},{"$f":"SUM(J469:J479)+J508+J509+J522+J541+J542+J548","v":0},141886.1282818187]
[null,null,null,null,null,"Services",null,null,{"$f":"+'BAU projected GHG Balances'!P169","v":97539.077018890181},{"$f":"SUM(J485:J498)","v":0},97539.077018890181]
[null,null,null,null,null,"Agriculture & Fishery",null,null,{"$f":"+'BAU projected GHG Balances'!P170+'BAU projected GHG Balances'!D176","v":157599.80151470669},{"$f":"SUM(J456:J462)+SUM(J536:J538)","v":0},157599.80151470669]
[null,null,null,null,null,"Forestry",null,null,{"$f":"+'BAU projected GHG Balances'!D183","v":-64020},{"$f":"SUM(J510:J514)","v":0},-64020]
[null,null,null,null,null,"Waste",null,null,{"$f":"+'BAU projected GHG Balances'!D184+'BAU projected GHG Balances'!D185","v":16880},{"$f":"SUM(J527:J533)","v":0},16880]
[null,null,null,null,null,"Total",null,null,{"$f":"SUM(I578:I585)","v":1850137.7743980405},{"$f":"SUM(J578:J585)","v":3408.6140999999993},{"$f":"SUM(K578:K585)","v":1846729.1602980411}]

{"sheet":"Report_print.1","index":11,"n_rows":102,"n_cols":8,"rows_kept":102,"cut":false,"hidden":true,"merged":[[0,0,1,9],[2,0,2,9],[79,3,82,3],[100,3,100,9],[101,0,102,9],[26,2,28,7],[51,3,51,9],[52,0,53,9],[64,1,64,5],[75,3,78,3]]}
["Greenhouse gas Abatement Cost MOdel"]
[]
[{"$f":"Assumptions!C9","v":"Country X"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Date:",{"$f":"TODAY()","v":"2023-11-22"}]
[{"$f":"Introduction!B2","v":"GACMO version 2.01"},null,null,"UNEP Copenhagen Climate Centre"]
["Assumptions and background information"]
[]
[]
[null,"Model start year and financial"]
[null,"Basic start year:",null,{"$f":"Assumptions!C10","v":2015}]
[null,"Currency",null,{"$f":"Currency","v":"Currency Y"}]
[null,{"$f":"\"USD/\"&D58&\":\"","v":"USD/Currency Y:"},null,{"$f":"Assumptions!C12","v":4}]
[null,"Discount rate",null,{"$f":"DiscountRate","v":7.0000000000000007E-2}]
[]
[]
[]
[null,"Fossil Fuels and Electricity prices"]
[null,"Sector specific Emission factors (kg GHG/GJ)"]
[null,"Sector","Emission factors","CO2","CH4","N2O"]
[null,"Power plant","Fuel oil",{"$f":"Assumptions!D45","v":77.366666666666674},{"$f":"Assumptions!E45","v":3.0000000000000001E-3},{"$f":"Assumptions!F45","v":5.9999999999999995E-4}]
[null,null,"Diesel oil",{"$f":"Assumptions!D46","v":74.066666666666663},{"$f":"Assumptions!E46","v":3.0000000000000001E-3},{"$f":"Assumptions!F46","v":5.9999999999999995E-4}]
[null,null,"Gasoline",{"$f":"Assumptions!D47","v":69.3},{"$f":"Assumptions!E47","v":3.0000000000000001E-3},{"$f":"Assumptions!F47","v":5.9999999999999995E-4}]
[null,null,"Jet fuel",{"$f":"Assumptions!D48","v":71.5},{"$f":"Assumptions!E48","v":3.0000000000000001E-3},{"$f":"Assumptions!F48","v":5.9999999999999995E-4}]
[null,null,"Kerosene",{"$f":"Assumptions!D49","v":71.866666666666674},{"$f":"Assumptions!E49","v":3.0000000000000001E-3},{"$f":"Assumptions!F49","v":5.9999999999999995E-4}]
[null,null,"LPG",{"$f":"Assumptions!D50","v":63.066666666666663},{"$f":"Assumptions!E50","v":1E-3},{"$f":"Assumptions!F50","v":1E-4}]
[null,null,"Natural gas ",{"$f":"Assumptions!D51","v":56.1},{"$f":"Assumptions!E51","v":1E-3},{"$f":"Assumptions!F51","v":1E-4}]
[null,null,"Coal ",{"$f":"Assumptions!D52","v":94.600000000000009},{"$f":"Assumptions!E52","v":1E-3},{"$f":"Assumptions!F52","v":1.4E-3}]
[null,null,"Lignite",{"$f":"Assumptions!D53","v":101.2},{"$f":"Assumptions!E53","v":1E-3},{"$f":"Assumptions!F53","v":1.4E-3}]
[null,"Industry","Oil","as above",{"$f":"Assumptions!E54","v":2E-3},{"$f":"Assumptions!F54","v":5.9999999999999995E-4}]
[null,null,"Natural gas ",null,{"$f":"Assumptions!E55","v":5.0000000000000001E-3},{"$f":"Assumptions!F55","v":1E-4}]
[null,null,"Coal ",null,{"$f":"Assumptions!E56","v":0.01},{"$f":"Assumptions!F56","v":1.4E-3}]
[null,null,"Charcoal",null,{"$f":"Assumptions!E57","v":0.2},{"$f":"Assumptions!F57","v":4.0000000000000001E-3}]
[null,"Residential","Oil","as above",{"$f":"Assumptions!E58","v":0.01},{"$f":"Assumptions!F58","v":5.9999999999999995E-4}]
[null,null,"Natural gas ",null,{"$f":"Assumptions!E59","v":5.0000000000000001E-3},{"$f":"Assumptions!F59","v":1E-4}]
[null,null,"Coal ",null,{"$f":"Assumptions!E60","v":0.3},{"$f":"Assumptions!F60","v":1.4E-3}]
[null,null,"Charcoal",null,{"$f":"Assumptions!E61","v":0.2},{"$f":"Assumptions!F61","v":4.0000000000000001E-3}]
[]
[null,"Global warming potentials:","SAR","AR4","AR5","GWP used","Unit","TAR"]
[null,"1 Ton CH4  =",{"$f":"Assumptions!C64","v":21},{"$f":"Assumptions!D64","v":25},{"$f":"Assumptions!E64","v":28},{"$f":"Assumptions!F64","v":28},"Ton CO2",{"$f":"Assumptions!H64","v":23}]
[null,"1 Ton N2O  =",{"$f":"Assumptions!C65","v":310},{"$f":"Assumptions!D65","v":298},{"$f":"Assumptions!E65","v":265},{"$f":"Assumptions!F65","v":265},"Ton CO2",{"$f":"Assumptions!H65","v":296}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Date:",{"$f":"TODAY()","v":"2023-11-22"}]
[{"$f":"$A$52","v":"GACMO version 2.01"},null,null,"UNEP Copenhagen Climate Centre"]
[{"$f":"\"Start year information - \"&$D$57","v":"Start year information - 2015"}]

{"sheet":"Report_print.2","index":12,"n_rows":495,"n_cols":17,"rows_kept":495,"cut":false,"hidden":true,"merged":[[3,2,3,3],[29,2,29,9],[30,2,30,3],[0,0,1,18],[54,0,55,18],[99,2,99,16],[127,2,127,9],[128,2,128,3],[96,0,96,18],[58,2,58,16],[150,0,150,18],[153,2,153,16],[181,2,181,9],[182,2,182,3],[258,0,258,18],[204,0,204,18],[207,2,207,16],[235,2,235,9],[236,2,236,3],[358,0,358,18],[361,2,361,16],[450,0,450,18],[453,2,453,16],[261,2,261,16],[289,2,289,9],[290,2,290,3],[315,2,315,16],[312,0,312,18],[404,0,404,18],[407,2,407,16]]}
[{"$f":"\"Start year information - \"&'Report_print.1'!D57","v":"Start year information - 2015"}]
[]
[]
[null,null,"Fossil fuel energy balance balance in ktoe (1 ktoe = 41.868 TJ)",null,"LPG","Gasoline","Jet Fuel","Diesel","HFO","Kerosene and other","Total oil products","Coal","Lignite","Natural Gas","Coke","Petrocoke","Total"]
[null,null,"Total consumption",null,{"$f":"'Energy Balance'!D75","v":4513.3156587369822},{"$f":"'Energy Balance'!E75","v":2170.0200630553163},{"$f":"'Energy Balance'!F75","v":1404.753272188784},{"$f":"'Energy Balance'!G75","v":20833.959826120183},{"$f":"'Energy Balance'!H75","v":449.24333619948402},{"$f":"'Energy Balance'!I75","v":61.992452469666567},{"$f":"'Energy Balance'!J75","v":29433.284608770417},{"$f":"'Energy Balance'!K75","v":16849.251934651766},{"$f":"'Energy Balance'!L75","v":24654.385210662076},{"$f":"'Energy Balance'!M75","v":41459.157351676695},{"$f":"'Energy Balance'!N75","v":3300.3725995987388},{"$f":"'Energy Balance'!O75","v":3029.8079678991116},{"$f":"'Energy Balance'!P75","v":118726.2596732588}]
[null,null,"Fossil power plants",null,{"$f":"'Energy Balance'!D76","v":0},{"$f":"'Energy Balance'!E76","v":0},{"$f":"'Energy Balance'!F76","v":0},{"$f":"'Energy Balance'!G76","v":246.31078628069167},{"$f":"'Energy Balance'!H76","v":217.90221648992068},{"$f":"'Energy Balance'!I76","v":0},{"$f":"'Energy Balance'!J76","v":464.21300277061232},{"$f":"'Energy Balance'!K76","v":9580.877042132417},{"$f":"'Energy Balance'!L76","v":21525.272284322153},{"$f":"'Energy Balance'!M76","v":18263.900831183721},{"$f":"'Energy Balance'!N76","v":0},{"$f":"'Energy Balance'!O76","v":0},{"$f":"'Energy Balance'!P76","v":49834.263160408897}]
[null,null,"FINAL CONSUMPTION",null,{"$f":"'Energy Balance'!D77","v":4513.3156587369822},{"$f":"'Energy Balance'!E77","v":2170.0200630553163},{"$f":"'Energy Balance'!F77","v":1404.753272188784},{"$f":"'Energy Balance'!G77","v":20587.649039839493},{"$f":"'Energy Balance'!H77","v":231.34111970956334},{"$f":"'Energy Balance'!I77","v":61.992452469666567},{"$f":"'Energy Balance'!J77","v":28969.071605999805},{"$f":"'Energy Balance'!K77","v":7268.3748925193468},{"$f":"'Energy Balance'!L77","v":3129.1129263399253},{"$f":"'Energy Balance'!M77","v":23195.256520492978},{"$f":"'Energy Balance'!N77","v":3300.3725995987388},{"$f":"'Energy Balance'!O77","v":3029.8079678991116},{"$f":"'Energy Balance'!P77","v":68891.996512849903}]
[null,null,"    Industry - steel",null,{"$f":"'Energy Balance'!D78","v":0},{"$f":"'Energy Balance'!E78","v":0},{"$f":"'Energy Balance'!F78","v":0},{"$f":"'Energy Balance'!G78","v":17.593627591477979},{"$f":"'Energy Balance'!H78","v":0},{"$f":"'Energy Balance'!I78","v":0},{"$f":"'Energy Balance'!J78","v":17.593627591477979},{"$f":"'Energy Balance'!K78","v":10.134709085697908},{"$f":"'Energy Balance'!L78","v":11.364287761536257},{"$f":"'Energy Balance'!M78","v":214.24476927486384},{"$f":"'Energy Balance'!N78","v":0},{"$f":"'Energy Balance'!O78","v":0},{"$f":"'Energy Balance'!P78","v":253.33739371357598}]
[null,null,"    Industry - chemical",null,{"$f":"'Energy Balance'!D79","v":10.167669819432501},{"$f":"'Energy Balance'!E79","v":0},{"$f":"'Energy Balance'!F79","v":0},{"$f":"'Energy Balance'!G79","v":4.1396770803477594},{"$f":"'Energy Balance'!H79","v":2.8797649756377184},{"$f":"'Energy Balance'!I79","v":0},{"$f":"'Energy Balance'!J79","v":17.18711187541798},{"$f":"'Energy Balance'!K79","v":234.88678704499858},{"$f":"'Energy Balance'!L79","v":142.05359701920321},{"$f":"'Energy Balance'!M79","v":2412.5824018343365},{"$f":"'Energy Balance'!N79","v":0},{"$f":"'Energy Balance'!O79","v":0},{"$f":"'Energy Balance'!P79","v":2806.7098977739561}]
[null,null,"    Industry - non metallic mineral",null,{"$f":"'Energy Balance'!D80","v":3.3892232731441672},{"$f":"'Energy Balance'!E80","v":0},{"$f":"'Energy Balance'!F80","v":0},{"$f":"'Energy Balance'!G80","v":24.838062482086553},{"$f":"'Energy Balance'!H80","v":17.278589853826308},{"$f":"'Energy Balance'!I80","v":0},{"$f":"'Energy Balance'!J80","v":45.505875609057028},{"$f":"'Energy Balance'!K80","v":1971.4989968472341},{"$f":"'Energy Balance'!L80","v":614.54571510461449},{"$f":"'Energy Balance'!M80","v":1754.9441100601891},{"$f":"'Energy Balance'!N80","v":0},{"$f":"'Energy Balance'!O80","v":3024.6250119422948},{"$f":"'Energy Balance'!P80","v":7411.1197095633897}]
[null,null,"    Industry - food processing and beverage",null,{"$f":"'Energy Balance'!D81","v":22.594821820961116},{"$f":"'Energy Balance'!E81","v":0},{"$f":"'Energy Balance'!F81","v":0},{"$f":"'Energy Balance'!G81","v":6.2095156205216382},{"$f":"'Energy Balance'!H81","v":35.517101366198517},{"$f":"'Energy Balance'!I81","v":0},{"$f":"'Energy Balance'!J81","v":64.321438807681275},{"$f":"'Energy Balance'!K81","v":135.92433361994841},{"$f":"'Energy Balance'!L81","v":343.98824878188594},{"$f":"'Energy Balance'!M81","v":914.7320149039839},{"$f":"'Energy Balance'!N81","v":32.769657017292438},{"$f":"'Energy Balance'!O81","v":5.1829559568166612},{"$f":"'Energy Balance'!P81","v":1496.9186490876086}]
[null,null,"    Industry - construction",null,{"$f":"'Energy Balance'!D82","v":0},{"$f":"'Energy Balance'!E82","v":0},{"$f":"'Energy Balance'!F82","v":0},{"$f":"'Energy Balance'!G82","v":152.13313270278013},{"$f":"'Energy Balance'!H82","v":0},{"$f":"'Energy Balance'!I82","v":0},{"$f":"'Energy Balance'!J82","v":152.13313270278013},{"$f":"'Energy Balance'!K82","v":0.59615935798222996},{"$f":"'Energy Balance'!L82","v":1.3112639724849529},{"$f":"'Energy Balance'!M82","v":335.3396388650043},{"$f":"'Energy Balance'!N82","v":0},{"$f":"'Energy Balance'!O82","v":0},{"$f":"'Energy Balance'!P82","v":489.3801948982516}]
[null,null,"    Industry - mining",null,{"$f":"'Energy Balance'!D83","v":0},{"$f":"'Energy Balance'!E83","v":0},{"$f":"'Energy Balance'!F83","v":0},{"$f":"'Energy Balance'!G83","v":389.12964555268934},{"$f":"'Energy Balance'!H83","v":0},{"$f":"'Energy Balance'!I83","v":0},{"$f":"'Energy Balance'!J83","v":389.12964555268934},{"$f":"'Energy Balance'!K83","v":11.327027801662368},{"$f":"'Energy Balance'!L83","v":41.086271137861857},{"$f":"'Energy Balance'!M83","v":121.09486959014043},{"$f":"'Energy Balance'!N83","v":0},{"$f":"'Energy Balance'!O83","v":0},{"$f":"'Energy Balance'!P83","v":562.637814082354}]
[null,null,"    Industry - machinery",null,{"$f":"'Energy Balance'!D84","v":5.6487054552402789},{"$f":"'Energy Balance'!E84","v":0},{"$f":"'Energy Balance'!F84","v":0},{"$f":"'Energy Balance'!G84","v":3.1047578102608191},{"$f":"'Energy Balance'!H84","v":0},{"$f":"'Energy Balance'!I84","v":0},{"$f":"'Energy Balance'!J84","v":8.7534632655010984},{"$f":"'Energy Balance'!K84","v":1.7884780739466895},{"$f":"'Energy Balance'!L84","v":7.4304958440813991},{"$f":"'Energy Balance'!M84","v":64.273430782459158},{"$f":"'Energy Balance'!N84","v":0},{"$f":"'Energy Balance'!O84","v":0},{"$f":"'Energy Balance'!P84","v":82.245867965988339}]
[null,null,"    Industry - non ferrous metals",null,{"$f":"'Energy Balance'!D85","v":41.800420368778056},{"$f":"'Energy Balance'!E85","v":0},{"$f":"'Energy Balance'!F85","v":0},{"$f":"'Energy Balance'!G85","v":13.453950511130216},{"$f":"'Energy Balance'!H85","v":0},{"$f":"'Energy Balance'!I85","v":0},{"$f":"'Energy Balance'!J85","v":55.254370879908272},{"$f":"'Energy Balance'!K85","v":647.42906276870167},{"$f":"'Energy Balance'!L85","v":29.721983376325596},{"$f":"'Energy Balance'!M85","v":1916.0934365147605},{"$f":"'Energy Balance'!N85","v":3235.5020540747109},{"$f":"'Energy Balance'!O85","v":0},{"$f":"'Energy Balance'!P85","v":5884.000907614407}]
[null,null,"    Industry - paper and pulp",null,{"$f":"'Energy Balance'!D86","v":1.1297410910480556},{"$f":"'Energy Balance'!E86","v":0},{"$f":"'Energy Balance'!F86","v":0},{"$f":"'Energy Balance'!G86","v":10.349192700869398},{"$f":"'Energy Balance'!H86","v":0},{"$f":"'Energy Balance'!I86","v":0},{"$f":"'Energy Balance'!J86","v":11.478933791917454},{"$f":"'Energy Balance'!K86","v":25.634852393235882},{"$f":"'Energy Balance'!L86","v":88.291774147320154},{"$f":"'Energy Balance'!M86","v":206.79277730008596},{"$f":"'Energy Balance'!N86","v":0},{"$f":"'Energy Balance'!O86","v":0},{"$f":"'Energy Balance'!P86","v":332.19833763255946}]
[null,null,"    Industry - transport equipment",null,{"$f":"'Energy Balance'!D87","v":25.98404509410528},{"$f":"'Energy Balance'!E87","v":0},{"$f":"'Energy Balance'!F87","v":0},{"$f":"'Energy Balance'!G87","v":7.244434890608578},{"$f":"'Energy Balance'!H87","v":0},{"$f":"'Energy Balance'!I87","v":0},{"$f":"'Energy Balance'!J87","v":33.228479984713857},{"$f":"'Energy Balance'!K87","v":0},{"$f":"'Energy Balance'!L87","v":3.4967039266265405},{"$f":"'Energy Balance'!M87","v":165.80682143880767},{"$f":"'Energy Balance'!N87","v":0},{"$f":"'Energy Balance'!O87","v":0},{"$f":"'Energy Balance'!P87","v":202.53200535014807}]
[null,null,"    Industry - textile and leather",null,{"$f":"'Energy Balance'!D88","v":13.556893092576669},{"$f":"'Energy Balance'!E88","v":0},{"$f":"'Energy Balance'!F88","v":0},{"$f":"'Energy Balance'!G88","v":6.2095156205216382},{"$f":"'Energy Balance'!H88","v":0},{"$f":"'Energy Balance'!I88","v":0},{"$f":"'Energy Balance'!J88","v":19.766408713098308},{"$f":"'Energy Balance'!K88","v":211.63657208369156},{"$f":"'Energy Balance'!L88","v":474.67755803955293},{"$f":"'Energy Balance'!M88","v":1115.9357982229865},{"$f":"'Energy Balance'!N88","v":0},{"$f":"'Energy Balance'!O88","v":0},{"$f":"'Energy Balance'!P88","v":1822.0163370593293}]
[null,null,"    Industry - miscellaneous",null,{"$f":"'Energy Balance'!D89","v":0},{"$f":"'Energy Balance'!E89","v":0},{"$f":"'Energy Balance'!F89","v":0},{"$f":"'Energy Balance'!G89","v":0},{"$f":"'Energy Balance'!H89","v":0},{"$f":"'Energy Balance'!I89","v":0},{"$f":"'Energy Balance'!J89","v":0},{"$f":"'Energy Balance'!K89","v":0},{"$f":"'Energy Balance'!L89","v":0.43708799082831756},{"$f":"'Energy Balance'!M89","v":578.46087704213244},{"$f":"'Energy Balance'!N89","v":0},{"$f":"'Energy Balance'!O89","v":0},{"$f":"'Energy Balance'!P89","v":578.89796503296077}]
[null,null,"    Transport - road",null,{"$f":"'Energy Balance'!D90","v":3467.1754084264826},{"$f":"'Energy Balance'!E90","v":2170.0200630553163},{"$f":"'Energy Balance'!F90","v":0},{"$f":"'Energy Balance'!G90","v":17001.653768988246},{"$f":"'Energy Balance'!H90","v":0},{"$f":"'Energy Balance'!I90","v":0},{"$f":"'Energy Balance'!J90","v":22638.849240470045},{"$f":"'Energy Balance'!K90","v":0},{"$f":"'Energy Balance'!L90","v":0},{"$f":"'Energy Balance'!M90","v":80.108913728862134},{"$f":"'Energy Balance'!N90","v":0},{"$f":"'Energy Balance'!O90","v":0},{"$f":"'Energy Balance'!P90","v":22718.958154198906}]
[null,null,"    Transport - rail",null,{"$f":"'Energy Balance'!D91","v":0},{"$f":"'Energy Balance'!E91","v":0},{"$f":"'Energy Balance'!F91","v":0},{"$f":"'Energy Balance'!G91","v":139.71410146173687},{"$f":"'Energy Balance'!H91","v":0},{"$f":"'Energy Balance'!I91","v":0},{"$f":"'Energy Balance'!J91","v":139.71410146173687},{"$f":"'Energy Balance'!K91","v":0},{"$f":"'Energy Balance'!L91","v":0},{"$f":"'Energy Balance'!M91","v":0},{"$f":"'Energy Balance'!N91","v":0},{"$f":"'Energy Balance'!O91","v":0},{"$f":"'Energy Balance'!P91","v":139.71410146173687}]
[null,null,"    Transport - domestic air",null,{"$f":"'Energy Balance'!D92","v":0},{"$f":"'Energy Balance'!E92","v":0},{"$f":"'Energy Balance'!F92","v":1404.753272188784},{"$f":"'Energy Balance'!G92","v":0},{"$f":"'Energy Balance'!H92","v":0},{"$f":"'Energy Balance'!I92","v":0},{"$f":"'Energy Balance'!J92","v":1404.753272188784},{"$f":"'Energy Balance'!K92","v":0},{"$f":"'Energy Balance'!L92","v":0},{"$f":"'Energy Balance'!M92","v":0},{"$f":"'Energy Balance'!N92","v":0},{"$f":"'Energy Balance'!O92","v":0},{"$f":"'Energy Balance'!P92","v":1404.753272188784}]
[null,null,"    Transport - navigation",null,{"$f":"'Energy Balance'!D93","v":0},{"$f":"'Energy Balance'!E93","v":0},{"$f":"'Energy Balance'!F93","v":0},{"$f":"'Energy Balance'!G93","v":0},{"$f":"'Energy Balance'!H93","v":175.6656635139008},{"$f":"'Energy Balance'!I93","v":0},{"$f":"'Energy Balance'!J93","v":175.6656635139008},{"$f":"'Energy Balance'!K93","v":0},{"$f":"'Energy Balance'!L93","v":0},{"$f":"'Energy Balance'!M93","v":0},{"$f":"'Energy Balance'!N93","v":0},{"$f":"'Energy Balance'!O93","v":0},{"$f":"'Energy Balance'!P93","v":175.6656635139008}]
[null,null,"    Households",null,{"$f":"'Energy Balance'!D94","v":276.78656730677363},{"$f":"'Energy Balance'!E94","v":0},{"$f":"'Energy Balance'!F94","v":0},{"$f":"'Energy Balance'!G94","v":0},{"$f":"'Energy Balance'!H94","v":0},{"$f":"'Energy Balance'!I94","v":61.992452469666567},{"$f":"'Energy Balance'!J94","v":338.77901977644018},{"$f":"'Energy Balance'!K94","v":903.77758670106039},{"$f":"'Energy Balance'!L94","v":1016.6666666666666},{"$f":"'Energy Balance'!M94","v":10246.488965319575},{"$f":"'Energy Balance'!N94","v":0},{"$f":"'Energy Balance'!O94","v":0},{"$f":"'Energy Balance'!P94","v":12505.712238463742}]
[null,null,"    Services",null,{"$f":"'Energy Balance'!D95","v":645.08216298843968},{"$f":"'Energy Balance'!E95","v":0},{"$f":"'Energy Balance'!F95","v":0},{"$f":"'Energy Balance'!G95","v":0},{"$f":"'Energy Balance'!H95","v":0},{"$f":"'Energy Balance'!I95","v":0},{"$f":"'Energy Balance'!J95","v":645.08216298843968},{"$f":"'Energy Balance'!K95","v":3113.7403267411869},{"$f":"'Energy Balance'!L95","v":354.04127257093728},{"$f":"'Energy Balance'!M95","v":2944.4683290341072},{"$f":"'Energy Balance'!N95","v":32.100888506735451},{"$f":"'Energy Balance'!O95","v":0},{"$f":"'Energy Balance'!P95","v":7089.4329798414074}]
[null,null,"    Agriculture & Fishery",null,{"$f":"'Energy Balance'!D96","v":0},{"$f":"'Energy Balance'!E96","v":0},{"$f":"'Energy Balance'!F96","v":0},{"$f":"'Energy Balance'!G96","v":2811.8756568262156},{"$f":"'Energy Balance'!H96","v":0},{"$f":"'Energy Balance'!I96","v":0},{"$f":"'Energy Balance'!J96","v":2811.8756568262156},{"$f":"'Energy Balance'!K96","v":0},{"$f":"'Energy Balance'!L96","v":0},{"$f":"'Energy Balance'!M96","v":123.88936658068214},{"$f":"'Energy Balance'!N96","v":0},{"$f":"'Energy Balance'!O96","v":0},{"$f":"'Energy Balance'!P96","v":2935.7650234068979}]
[null,null,"    Non energy - chemical feedstocs",null,{"$f":"'Energy Balance'!D97","v":0},{"$f":"'Energy Balance'!E97","v":0},{"$f":"'Energy Balance'!F97","v":0},{"$f":"'Energy Balance'!G97","v":0},{"$f":"'Energy Balance'!H97","v":0},{"$f":"'Energy Balance'!I97","v":0},{"$f":"'Energy Balance'!J97","v":0},{"$f":"'Energy Balance'!K97","v":0},{"$f":"'Energy Balance'!L97","v":0},{"$f":"'Energy Balance'!M97","v":0},{"$f":"'Energy Balance'!N97","v":0},{"$f":"'Energy Balance'!O97","v":0},{"$f":"'Energy Balance'!P97","v":0}]
[]
[]
[null,null,"Base year electricity balance in GWh"]
[null,null,"Electricity consumption",null,"GWh",null,"Electricity production","GWh","Share of production","Efficiency"]
[null,null,"Total consumption",null,{"$f":"'Energy Balance'!D102","v":217052},null,"Total",{"$f":"'Energy Balance'!G102","v":261785}]
[null,null,"    Industry - steel",null,{"$f":"'Energy Balance'!D103","v":1533},null,"Losses",{"$f":"'Energy Balance'!G103","v":44733},{"$f":"'Energy Balance'!H103","v":0.17087686460263193}]
[null,null,"    Industry - chemical",null,{"$f":"'Energy Balance'!D104","v":15155},null,"Fossil",{"$f":"'Energy Balance'!G104","v":177609},{"$f":"'Energy Balance'!H104","v":0.67845369291594249}]
[null,null,"    Industry - non metallic mineral",null,{"$f":"'Energy Balance'!D105","v":18543},null,"Lignite",{"$f":"'Energy Balance'!G105","v":32415},{"$f":"'Energy Balance'!H105","v":0.12382298451018967},{"$f":"'Energy Balance'!I105","v":0.12948446223070259}]
[null,null,"    Industry - food processing and beverage",null,{"$f":"'Energy Balance'!D106","v":7100},null,"Coal",{"$f":"'Energy Balance'!G106","v":43751},{"$f":"'Energy Balance'!H106","v":0.1671256947495082},{"$f":"'Energy Balance'!I106","v":0.39264765009118185}]
[null,null,"    Industry - construction",null,{"$f":"'Energy Balance'!D107","v":2866},null,"Oil",{"$f":"'Energy Balance'!G107","v":2224},{"$f":"'Energy Balance'!H107","v":8.4955211337547996E-3},{"$f":"'Energy Balance'!I107","v":0.41194360678072844}]
[null,null,"    Industry - mining",null,{"$f":"'Energy Balance'!D108","v":2205},null,"Natural Gas",{"$f":"'Energy Balance'!G108","v":99219},{"$f":"'Energy Balance'!H108","v":0.37900949252248983},{"$f":"'Energy Balance'!I108","v":0.46711260891910655}]
[null,null,"    Industry - machinery",null,{"$f":"'Energy Balance'!D109","v":2154},null,"Nuclear",{"$f":"'Energy Balance'!G109","v":0},{"$f":"'Energy Balance'!H109","v":0}]
[null,null,"    Industry - non ferrous metals",null,{"$f":"'Energy Balance'!D110","v":25263},null,"Net import",{"$f":"'Energy Balance'!G110","v":0},{"$f":"'Energy Balance'!H110","v":0}]
[null,null,"    Industry - paper and pulp",null,{"$f":"'Energy Balance'!D111","v":4018},null,"Renewables",{"$f":"'Energy Balance'!G111","v":84176},{"$f":"'Energy Balance'!H111","v":0.32154630708405757}]
[null,null,"    Industry - transport equipment",null,{"$f":"'Energy Balance'!D112","v":2656},null,"Hydro",{"$f":"'Energy Balance'!G112","v":67146},{"$f":"'Energy Balance'!H112","v":0.256492923582329}]
[null,null,"    Industry - textile and leather",null,{"$f":"'Energy Balance'!D113","v":17371},null,"Wind",{"$f":"'Energy Balance'!G113","v":11653},{"$f":"'Energy Balance'!H113","v":4.4513627595163974E-2}]
[null,null,"    Industry - miscellaneous",null,{"$f":"'Energy Balance'!D114","v":4669},null,"Solar",{"$f":"'Energy Balance'!G114","v":194},{"$f":"'Energy Balance'!H114","v":7.4106614206314344E-4}]
[null,null,"    Transport - road",null,{"$f":"'Energy Balance'!D115","v":0},null,"Biomass",{"$f":"'Energy Balance'!G115","v":1758},{"$f":"'Energy Balance'!H115","v":6.7154344213763203E-3}]
[null,null,"    Transport - rail",null,{"$f":"'Energy Balance'!D116","v":803},null,"Geothermal",{"$f":"'Energy Balance'!G116","v":3425},{"$f":"'Energy Balance'!H116","v":1.3083255343125084E-2}]
[null,null,"    Transport - domestic air",null,{"$f":"'Energy Balance'!D117","v":0}]
[null,null,"    Transport - navigation",null,{"$f":"'Energy Balance'!D118","v":0}]
[null,null,"    Households",null,{"$f":"'Energy Balance'!D119","v":47901}]
[null,null,"    Services",null,{"$f":"'Energy Balance'!D120","v":59934}]
[null,null,"    Agriculture & Fishery",null,{"$f":"'Energy Balance'!D121","v":4881}]
[null,null,"    Non energy - chemical feedstocs",null,{"$f":"'Energy Balance'!D122","v":0}]
[]
[]
[{"$f":"\"Start year information - \"&'Report_print.1'!$D$57","v":"Start year information - 2015"}]
[]
[]
[]
[null,null,{"$f":"\"CO2 Balance - \"&Assumptions!D56&\" - Base year - \"&Assumptions!$C$10","v":"CO2 Balance -  - Base year - 2015"}]
[null,null,"Unit : ktCO2-equivalents",null,"LPG","Gasoline","Jet Fuel","Diesel","HFO","Kerosene and other","Total oil products","Coal","Lignite","Natural Gas","Coke","Petrocoke","Total"]
[null,null,"Ton CO2/Toe (IPCC):",null,{"$f":"'GHG Balance'!D14","v":2.6404752},{"$f":"'GHG Balance'!E14","v":2.9014524000000002},{"$f":"'GHG Balance'!F14","v":2.9935620000000003},{"$f":"'GHG Balance'!G14","v":3.1010232000000002},{"$f":"'GHG Balance'!H14","v":3.2391876000000006},{"$f":"'GHG Balance'!I14","v":3.0089136000000005},{"$f":"'GHG Balance'!J14","v":0},{"$f":"'GHG Balance'!K14","v":3.9607128000000005},{"$f":"'GHG Balance'!L14","v":4.2370416000000004},{"$f":"'GHG Balance'!M14","v":2.3487948000000003},{"$f":"'GHG Balance'!N14","v":4.5301176000000005},{"$f":"'GHG Balance'!O14","v":4.1993604000000007},{"$f":"'GHG Balance'!P14","v":0}]
[null,null,"Total",null,{"$f":"'GHG Balance'!D15","v":11917.298066666666},{"$f":"'GHG Balance'!E15","v":6296.2099199999993},{"$f":"'GHG Balance'!F15","v":4205.2160150000009},{"$f":"'GHG Balance'!G15","v":64606.592768666662},{"$f":"'GHG Balance'!H15","v":1455.1834440000002},{"$f":"'GHG Balance'!I15","v":186.52993333333336},{"$f":"'GHG Balance'!J15","v":88667.030147666665},{"$f":"'GHG Balance'!K15","v":66735.047808000018},{"$f":"'GHG Balance'!L15","v":104461.65575999999},{"$f":"'GHG Balance'!M15","v":97379.053200000009},{"$f":"'GHG Balance'!N15","v":14951.076000000001},{"$f":"'GHG Balance'!O15","v":12723.255600000002},{"$f":"'GHG Balance'!P15","v":384917.11851566669}]
[null,null,"Fossil power plants",null,{"$f":"'GHG Balance'!D16","v":0},{"$f":"'GHG Balance'!E16","v":0},{"$f":"'GHG Balance'!F16","v":0},{"$f":"'GHG Balance'!G16","v":763.81546266666669},{"$f":"'GHG Balance'!H16","v":705.82615766666675},{"$f":"'GHG Balance'!I16","v":0},{"$f":"'GHG Balance'!J16","v":1469.6416203333333},{"$f":"'GHG Balance'!K16","v":37947.102336000011},{"$f":"'GHG Balance'!L16","v":91203.474119999999},{"$f":"'GHG Balance'!M16","v":42898.155300000006},{"$f":"'GHG Balance'!N16","v":0},{"$f":"'GHG Balance'!O16","v":0},{"$f":"'GHG Balance'!P16","v":173518.37337633336}]
[null,null,"FINAL CONSUMPTION",null,{"$f":"'GHG Balance'!D17","v":11917.298066666666},{"$f":"'GHG Balance'!E17","v":6296.2099199999993},{"$f":"'GHG Balance'!F17","v":4205.2160150000009},{"$f":"'GHG Balance'!G17","v":63842.777305999996},{"$f":"'GHG Balance'!H17","v":749.35728633333338},{"$f":"'GHG Balance'!I17","v":186.52993333333336},{"$f":"'GHG Balance'!J17","v":87197.388527333329},{"$f":"'GHG Balance'!K17","v":28787.945472000007},{"$f":"'GHG Balance'!L17","v":13258.181640000003},{"$f":"'GHG Balance'!M17","v":54480.897900000004},{"$f":"'GHG Balance'!N17","v":14951.076000000001},{"$f":"'GHG Balance'!O17","v":12723.255600000002},{"$f":"'GHG Balance'!P17","v":211398.74513933336}]
[null,null,"    Industry - steel",null,{"$f":"'GHG Balance'!D18","v":0},{"$f":"'GHG Balance'!E18","v":0},{"$f":"'GHG Balance'!F18","v":0},{"$f":"'GHG Balance'!G18","v":54.558247333333341},{"$f":"'GHG Balance'!H18","v":0},{"$f":"'GHG Balance'!I18","v":0},{"$f":"'GHG Balance'!J18","v":54.558247333333341},{"$f":"'GHG Balance'!K18","v":40.140672000000009},{"$f":"'GHG Balance'!L18","v":48.150960000000005},{"$f":"'GHG Balance'!M18","v":503.21700000000004},{"$f":"'GHG Balance'!N18","v":0},{"$f":"'GHG Balance'!O18","v":0},{"$f":"'GHG Balance'!P18","v":646.06687933333342}]
[null,null,"    Industry - chemical",null,{"$f":"'GHG Balance'!D19","v":26.847479999999997},{"$f":"'GHG Balance'!E19","v":0},{"$f":"'GHG Balance'!F19","v":0},{"$f":"'GHG Balance'!G19","v":12.837234666666667},{"$f":"'GHG Balance'!H19","v":9.3280990000000017},{"$f":"'GHG Balance'!I19","v":0},{"$f":"'GHG Balance'!J19","v":49.012813666666666},{"$f":"'GHG Balance'!K19","v":930.31910400000015},{"$f":"'GHG Balance'!L19","v":601.88700000000006},{"$f":"'GHG Balance'!M19","v":5666.661000000001},{"$f":"'GHG Balance'!N19","v":0},{"$f":"'GHG Balance'!O19","v":0},{"$f":"'GHG Balance'!P19","v":7247.879917666668}]
[null,null,"    Industry - non metallic mineral",null,{"$f":"'GHG Balance'!D20","v":8.9491599999999991},{"$f":"'GHG Balance'!E20","v":0},{"$f":"'GHG Balance'!F20","v":0},{"$f":"'GHG Balance'!G20","v":77.023407999999989},{"$f":"'GHG Balance'!H20","v":55.968593999999996},{"$f":"'GHG Balance'!I20","v":0},{"$f":"'GHG Balance'!J20","v":141.94116199999999},{"$f":"'GHG Balance'!K20","v":7808.5413120000012},{"$f":"'GHG Balance'!L20","v":2603.8557600000004},{"$f":"'GHG Balance'!M20","v":4122.0036},{"$f":"'GHG Balance'!N20","v":0},{"$f":"'GHG Balance'!O20","v":12701.490500000002},{"$f":"'GHG Balance'!P20","v":27377.832334000006}]
[null,null,"    Industry - food processing and beverage",null,{"$f":"'GHG Balance'!D21","v":59.661066666666663},{"$f":"'GHG Balance'!E21","v":0},{"$f":"'GHG Balance'!F21","v":0},{"$f":"'GHG Balance'!G21","v":19.255851999999997},{"$f":"'GHG Balance'!H21","v":115.04655433333332},{"$f":"'GHG Balance'!I21","v":0},{"$f":"'GHG Balance'!J21","v":193.96347299999996},{"$f":"'GHG Balance'!K21","v":538.35724800000003},{"$f":"'GHG Balance'!L21","v":1457.4925200000002},{"$f":"'GHG Balance'!M21","v":2148.5178000000001},{"$f":"'GHG Balance'!N21","v":148.4504},{"$f":"'GHG Balance'!O21","v":21.7651},{"$f":"'GHG Balance'!P21","v":4508.5465409999997}]
[null,null,"    Industry - construction",null,{"$f":"'GHG Balance'!D22","v":0},{"$f":"'GHG Balance'!E22","v":0},{"$f":"'GHG Balance'!F22","v":0},{"$f":"'GHG Balance'!G22","v":471.76837399999994},{"$f":"'GHG Balance'!H22","v":0},{"$f":"'GHG Balance'!I22","v":0},{"$f":"'GHG Balance'!J22","v":471.76837399999994},{"$f":"'GHG Balance'!K22","v":2.3612160000000006},{"$f":"'GHG Balance'!L22","v":5.555880000000001},{"$f":"'GHG Balance'!M22","v":787.64400000000012},{"$f":"'GHG Balance'!N22","v":0},{"$f":"'GHG Balance'!O22","v":0},{"$f":"'GHG Balance'!P22","v":1267.3294700000001}]
[null,null,"    Industry - mining",null,{"$f":"'GHG Balance'!D23","v":0},{"$f":"'GHG Balance'!E23","v":0},{"$f":"'GHG Balance'!F23","v":0},{"$f":"'GHG Balance'!G23","v":1206.7000586666666},{"$f":"'GHG Balance'!H23","v":0},{"$f":"'GHG Balance'!I23","v":0},{"$f":"'GHG Balance'!J23","v":1206.7000586666666},{"$f":"'GHG Balance'!K23","v":44.863104000000007},{"$f":"'GHG Balance'!L23","v":174.08424000000005},{"$f":"'GHG Balance'!M23","v":284.42700000000002},{"$f":"'GHG Balance'!N23","v":0},{"$f":"'GHG Balance'!O23","v":0},{"$f":"'GHG Balance'!P23","v":1710.0744026666666}]
[null,null,"    Industry - machinery",null,{"$f":"'GHG Balance'!D24","v":14.915266666666666},{"$f":"'GHG Balance'!E24","v":0},{"$f":"'GHG Balance'!F24","v":0},{"$f":"'GHG Balance'!G24","v":9.6279259999999987},{"$f":"'GHG Balance'!H24","v":0},{"$f":"'GHG Balance'!I24","v":0},{"$f":"'GHG Balance'!J24","v":24.543192666666663},{"$f":"'GHG Balance'!K24","v":7.0836480000000002},{"$f":"'GHG Balance'!L24","v":31.483320000000006},{"$f":"'GHG Balance'!M24","v":150.96510000000001},{"$f":"'GHG Balance'!N24","v":0},{"$f":"'GHG Balance'!O24","v":0},{"$f":"'GHG Balance'!P24","v":214.07526066666668}]
[null,null,"    Industry - non ferrous metals",null,{"$f":"'GHG Balance'!D25","v":110.37297333333331},{"$f":"'GHG Balance'!E25","v":0},{"$f":"'GHG Balance'!F25","v":0},{"$f":"'GHG Balance'!G25","v":41.72101266666666},{"$f":"'GHG Balance'!H25","v":0},{"$f":"'GHG Balance'!I25","v":0},{"$f":"'GHG Balance'!J25","v":152.09398599999997},{"$f":"'GHG Balance'!K25","v":2564.2805760000006},{"$f":"'GHG Balance'!L25","v":125.93328000000002},{"$f":"'GHG Balance'!M25","v":4500.5102999999999},{"$f":"'GHG Balance'!N25","v":14657.204800000001},{"$f":"'GHG Balance'!O25","v":0},{"$f":"'GHG Balance'!P25","v":22000.022942000003}]
[null,null,"    Industry - paper and pulp",null,{"$f":"'GHG Balance'!D26","v":2.9830533333333329},{"$f":"'GHG Balance'!E26","v":0},{"$f":"'GHG Balance'!F26","v":0},{"$f":"'GHG Balance'!G26","v":32.093086666666665},{"$f":"'GHG Balance'!H26","v":0},{"$f":"'GHG Balance'!I26","v":0},{"$f":"'GHG Balance'!J26","v":35.076139999999995},{"$f":"'GHG Balance'!K26","v":101.53228800000001},{"$f":"'GHG Balance'!L26","v":374.09592000000004},{"$f":"'GHG Balance'!M26","v":485.71379999999999},{"$f":"'GHG Balance'!N26","v":0},{"$f":"'GHG Balance'!O26","v":0},{"$f":"'GHG Balance'!P26","v":996.41814799999997}]
[null,null,"    Industry - transport equipment",null,{"$f":"'GHG Balance'!D27","v":68.610226666666662},{"$f":"'GHG Balance'!E27","v":0},{"$f":"'GHG Balance'!F27","v":0},{"$f":"'GHG Balance'!G27","v":22.465160666666662},{"$f":"'GHG Balance'!H27","v":0},{"$f":"'GHG Balance'!I27","v":0},{"$f":"'GHG Balance'!J27","v":91.075387333333325},{"$f":"'GHG Balance'!K27","v":0},{"$f":"'GHG Balance'!L27","v":14.81568},{"$f":"'GHG Balance'!M27","v":389.44620000000003},{"$f":"'GHG Balance'!N27","v":0},{"$f":"'GHG Balance'!O27","v":0},{"$f":"'GHG Balance'!P27","v":495.33726733333333}]
[null,null,"    Industry - textile and leather",null,{"$f":"'GHG Balance'!D28","v":35.796639999999996},{"$f":"'GHG Balance'!E28","v":0},{"$f":"'GHG Balance'!F28","v":0},{"$f":"'GHG Balance'!G28","v":19.255851999999997},{"$f":"'GHG Balance'!H28","v":0},{"$f":"'GHG Balance'!I28","v":0},{"$f":"'GHG Balance'!J28","v":55.052491999999994},{"$f":"'GHG Balance'!K28","v":838.23167999999998},{"$f":"'GHG Balance'!L28","v":2011.2285600000005},{"$f":"'GHG Balance'!M28","v":2621.1042000000002},{"$f":"'GHG Balance'!N28","v":0},{"$f":"'GHG Balance'!O28","v":0},{"$f":"'GHG Balance'!P28","v":5525.6169320000008}]
[null,null,"    Industry - miscellaneous",null,{"$f":"'GHG Balance'!D29","v":0},{"$f":"'GHG Balance'!E29","v":0},{"$f":"'GHG Balance'!F29","v":0},{"$f":"'GHG Balance'!G29","v":0},{"$f":"'GHG Balance'!H29","v":0},{"$f":"'GHG Balance'!I29","v":0},{"$f":"'GHG Balance'!J29","v":0},{"$f":"'GHG Balance'!K29","v":0},{"$f":"'GHG Balance'!L29","v":1.8519600000000001},{"$f":"'GHG Balance'!M29","v":1358.6859000000002},{"$f":"'GHG Balance'!N29","v":0},{"$f":"'GHG Balance'!O29","v":0},{"$f":"'GHG Balance'!P29","v":1360.5378600000001}]
[null,null,"    Transport - road",null,{"$f":"'GHG Balance'!D30","v":9154.990679999999},{"$f":"'GHG Balance'!E30","v":6296.2099199999993},{"$f":"'GHG Balance'!F30","v":0},{"$f":"'GHG Balance'!G30","v":52722.522775999998},{"$f":"'GHG Balance'!H30","v":0},{"$f":"'GHG Balance'!I30","v":0},{"$f":"'GHG Balance'!J30","v":68173.723375999994},{"$f":"'GHG Balance'!K30","v":0},{"$f":"'GHG Balance'!L30","v":0},{"$f":"'GHG Balance'!M30","v":188.15940000000001},{"$f":"'GHG Balance'!N30","v":0},{"$f":"'GHG Balance'!O30","v":0},{"$f":"'GHG Balance'!P30","v":68361.882775999999}]
[null,null,"    Transport - rail",null,{"$f":"'GHG Balance'!D31","v":0},{"$f":"'GHG Balance'!E31","v":0},{"$f":"'GHG Balance'!F31","v":0},{"$f":"'GHG Balance'!G31","v":433.25666999999999},{"$f":"'GHG Balance'!H31","v":0},{"$f":"'GHG Balance'!I31","v":0},{"$f":"'GHG Balance'!J31","v":433.25666999999999},{"$f":"'GHG Balance'!K31","v":0},{"$f":"'GHG Balance'!L31","v":0},{"$f":"'GHG Balance'!M31","v":0},{"$f":"'GHG Balance'!N31","v":0},{"$f":"'GHG Balance'!O31","v":0},{"$f":"'GHG Balance'!P31","v":433.25666999999999}]
[null,null,"    Transport - domestic air",null,{"$f":"'GHG Balance'!D32","v":0},{"$f":"'GHG Balance'!E32","v":0},{"$f":"'GHG Balance'!F32","v":4205.2160150000009},{"$f":"'GHG Balance'!G32","v":0},{"$f":"'GHG Balance'!H32","v":0},{"$f":"'GHG Balance'!I32","v":0},{"$f":"'GHG Balance'!J32","v":4205.2160150000009},{"$f":"'GHG Balance'!K32","v":0},{"$f":"'GHG Balance'!L32","v":0},{"$f":"'GHG Balance'!M32","v":0},{"$f":"'GHG Balance'!N32","v":0},{"$f":"'GHG Balance'!O32","v":0},{"$f":"'GHG Balance'!P32","v":4205.2160150000009}]
[null,null,"    Transport - navigation",null,{"$f":"'GHG Balance'!D33","v":0},{"$f":"'GHG Balance'!E33","v":0},{"$f":"'GHG Balance'!F33","v":0},{"$f":"'GHG Balance'!G33","v":0},{"$f":"'GHG Balance'!H33","v":569.01403900000003},{"$f":"'GHG Balance'!I33","v":0},{"$f":"'GHG Balance'!J33","v":569.01403900000003},{"$f":"'GHG Balance'!K33","v":0},{"$f":"'GHG Balance'!L33","v":0},{"$f":"'GHG Balance'!M33","v":0},{"$f":"'GHG Balance'!N33","v":0},{"$f":"'GHG Balance'!O33","v":0},{"$f":"'GHG Balance'!P33","v":569.01403900000003}]
[null,null,"    Households",null,{"$f":"'GHG Balance'!D34","v":730.84806666666657},{"$f":"'GHG Balance'!E34","v":0},{"$f":"'GHG Balance'!F34","v":0},{"$f":"'GHG Balance'!G34","v":0},{"$f":"'GHG Balance'!H34","v":0},{"$f":"'GHG Balance'!I34","v":186.52993333333336},{"$f":"'GHG Balance'!J34","v":917.37799999999993},{"$f":"'GHG Balance'!K34","v":3579.6034560000003},{"$f":"'GHG Balance'!L34","v":4307.6589600000007},{"$f":"'GHG Balance'!M34","v":24066.9},{"$f":"'GHG Balance'!N34","v":0},{"$f":"'GHG Balance'!O34","v":0},{"$f":"'GHG Balance'!P34","v":32871.540416000003}]
[null,null,"    Services",null,{"$f":"'GHG Balance'!D35","v":1703.323453333333},{"$f":"'GHG Balance'!E35","v":0},{"$f":"'GHG Balance'!F35","v":0},{"$f":"'GHG Balance'!G35","v":0},{"$f":"'GHG Balance'!H35","v":0},{"$f":"'GHG Balance'!I35","v":0},{"$f":"'GHG Balance'!J35","v":1703.323453333333},{"$f":"'GHG Balance'!K35","v":12332.631168000004},{"$f":"'GHG Balance'!L35","v":1500.0876000000003},{"$f":"'GHG Balance'!M35","v":6915.9519000000009},{"$f":"'GHG Balance'!N35","v":145.42080000000001},{"$f":"'GHG Balance'!O35","v":0},{"$f":"'GHG Balance'!P35","v":22597.414921333337}]
[null,null,"    Agriculture & Fishery",null,{"$f":"'GHG Balance'!D36","v":0},{"$f":"'GHG Balance'!E36","v":0},{"$f":"'GHG Balance'!F36","v":0},{"$f":"'GHG Balance'!G36","v":8719.6916473333331},{"$f":"'GHG Balance'!H36","v":0},{"$f":"'GHG Balance'!I36","v":0},{"$f":"'GHG Balance'!J36","v":8719.6916473333331},{"$f":"'GHG Balance'!K36","v":0},{"$f":"'GHG Balance'!L36","v":0},{"$f":"'GHG Balance'!M36","v":290.9907},{"$f":"'GHG Balance'!N36","v":0},{"$f":"'GHG Balance'!O36","v":0},{"$f":"'GHG Balance'!P36","v":9010.6823473333334}]
[null,null,"    Non energy - chemical feedstocs",null,{"$f":"'GHG Balance'!D37","v":0},{"$f":"'GHG Balance'!E37","v":0},{"$f":"'GHG Balance'!F37","v":0},{"$f":"'GHG Balance'!G37","v":0},{"$f":"'GHG Balance'!H37","v":0},{"$f":"'GHG Balance'!I37","v":0},{"$f":"'GHG Balance'!J37","v":0},{"$f":"'GHG Balance'!K37","v":0},{"$f":"'GHG Balance'!L37","v":0},{"$f":"'GHG Balance'!M37","v":0},{"$f":"'GHG Balance'!N37","v":0},{"$f":"'GHG Balance'!O37","v":0},{"$f":"'GHG Balance'!P37","v":0}]
[]
[]
[]
[null,null,"Total GHG emissions from CH4 and N2O",null,{"$f":"'GHG Balance'!D55","v":468176.11851566669}]
[]
[]
[]
[]
[]
[]
[]
[]
["Projected Energy balance in the year 2025"]
[]
[]
[null,null,{"$f":"'BAU projected Energy Balances'!B43","v":"Fossil fuel balance - 2025 - Country X"}]
[null,null,"Unit : ktoe",null,"LPG","Gasoline","Jet Fuel","Diesel","Fueloil","Kerosene and other","Total oil products","Coal","Lignite","Gas","Coke","Petrocoke","Total"]
[null,null,"Unit",null,{"$f":"'BAU projected Energy Balances'!D45","v":"ktoe"},{"$f":"'BAU projected Energy Balances'!E45","v":"ktoe"},{"$f":"'BAU projected Energy Balances'!F45","v":"ktoe"},{"$f":"'BAU projected Energy Balances'!G45","v":"ktoe"},{"$f":"'BAU projected Energy Balances'!H45","v":"ktoe"},{"$f":"'BAU projected Energy Balances'!I45","v":"ktoe"},{"$f":"'BAU projected Energy Balances'!J45","v":"ktoe"},{"$f":"'BAU projected Energy Balances'!K45","v":"ktoe"},{"$f":"'BAU projected Energy Balances'!L45","v":"ktoe"},{"$f":"'BAU projected Energy Balances'!M45","v":"ktoe"},{"$f":"'BAU projected Energy Balances'!N45","v":"ktoe"},{"$f":"'BAU projected Energy Balances'!O45","v":"ktoe"},{"$f":"'BAU projected Energy Balances'!P45","v":"ktoe"}]
[null,null,"Total consumption",null,{"$f":"'BAU projected Energy Balances'!D46","v":8082.6609512199193},{"$f":"'BAU projected Energy Balances'!E46","v":3886.1754313743932},{"$f":"'BAU projected Energy Balances'!F46","v":2515.6991617103213},{"$f":"'BAU projected Energy Balances'!G46","v":37310.448964473704},{"$f":"'BAU projected Energy Balances'!H46","v":804.52639382007328},{"$f":"'BAU projected Energy Balances'!I46","v":111.01904070834478},{"$f":"'BAU projected Energy Balances'!J46","v":52710.529943306756},{"$f":"'BAU projected Energy Balances'!K46","v":30174.444015641348},{"$f":"'BAU projected Energy Balances'!L46","v":44152.248964194405},{"$f":"'BAU projected Energy Balances'!M46","v":74247.036443857971},{"$f":"'BAU projected Energy Balances'!N46","v":5910.4646677245537},{"$f":"'BAU projected Energy Balances'!O46","v":5425.9246202793101},{"$f":"'BAU projected Energy Balances'!P46","v":212620.64865500433}]
[null,null,"    Fossil power plants",null,{"$f":"'BAU projected Energy Balances'!D47","v":0},{"$f":"'BAU projected Energy Balances'!E47","v":0},{"$f":"'BAU projected Energy Balances'!F47","v":0},{"$f":"'BAU projected Energy Balances'!G47","v":441.10510424443612},{"$f":"'BAU projected Energy Balances'!H47","v":390.22968247255693},{"$f":"'BAU projected Energy Balances'!I47","v":0},{"$f":"'BAU projected Energy Balances'!J47","v":831.33478671699299},{"$f":"'BAU projected Energy Balances'!K47","v":17157.891581763157},{"$f":"'BAU projected Energy Balances'!L47","v":38548.48428783608},{"$f":"'BAU projected Energy Balances'!M47","v":32707.864733412491},{"$f":"'BAU projected Energy Balances'!N47","v":0},{"$f":"'BAU projected Energy Balances'!O47","v":0},{"$f":"'BAU projected Energy Balances'!P47","v":89245.575389728721}]
[null,null,"Final consumption",null,{"$f":"'BAU projected Energy Balances'!D48","v":8082.6609512199193},{"$f":"'BAU projected Energy Balances'!E48","v":3886.1754313743932},{"$f":"'BAU projected Energy Balances'!F48","v":2515.6991617103213},{"$f":"'BAU projected Energy Balances'!G48","v":36869.343860229266},{"$f":"'BAU projected Energy Balances'!H48","v":414.29671134751629},{"$f":"'BAU projected Energy Balances'!I48","v":111.01904070834478},{"$f":"'BAU projected Energy Balances'!J48","v":51879.195156589762},{"$f":"'BAU projected Energy Balances'!K48","v":13016.552433878191},{"$f":"'BAU projected Energy Balances'!L48","v":5603.7646763583271},{"$f":"'BAU projected Energy Balances'!M48","v":41539.171710445473},{"$f":"'BAU projected Energy Balances'!N48","v":5910.4646677245537},{"$f":"'BAU projected Energy Balances'!O48","v":5425.9246202793101},{"$f":"'BAU projected Energy Balances'!P48","v":123375.07326527561}]
[null,null,"    Industry - steel",null,{"$f":"'BAU projected Energy Balances'!D49","v":0},{"$f":"'BAU projected Energy Balances'!E49","v":0},{"$f":"'BAU projected Energy Balances'!F49","v":0},{"$f":"'BAU projected Energy Balances'!G49","v":31.507507446031148},{"$f":"'BAU projected Energy Balances'!H49","v":0},{"$f":"'BAU projected Energy Balances'!I49","v":0},{"$f":"'BAU projected Energy Balances'!J49","v":31.507507446031148},{"$f":"'BAU projected Energy Balances'!K49","v":18.149720421254038},{"$f":"'BAU projected Energy Balances'!L49","v":20.351708560597359},{"$f":"'BAU projected Energy Balances'!M49","v":383.67975155224525},{"$f":"'BAU projected Energy Balances'!N49","v":0},{"$f":"'BAU projected Energy Balances'!O49","v":0},{"$f":"'BAU projected Energy Balances'!P49","v":453.68868798012778}]
[null,null,"    Industry - chemical",null,{"$f":"'BAU projected Energy Balances'!D50","v":18.208748075338995},{"$f":"'BAU projected Energy Balances'!E50","v":0},{"$f":"'BAU projected Energy Balances'!F50","v":0},{"$f":"'BAU projected Energy Balances'!G50","v":7.413531163772034},{"$f":"'BAU projected Energy Balances'!H50","v":5.157220473205598},{"$f":"'BAU projected Energy Balances'!I50","v":0},{"$f":"'BAU projected Energy Balances'!J50","v":30.779499712316628},{"$f":"'BAU projected Energy Balances'!K50","v":420.64646152788771},{"$f":"'BAU projected Energy Balances'!L50","v":254.39635700746697},{"$f":"'BAU projected Energy Balances'!M50","v":4320.5676370448491},{"$f":"'BAU projected Energy Balances'!N50","v":0},{"$f":"'BAU projected Energy Balances'!O50","v":0},{"$f":"'BAU projected Energy Balances'!P50","v":5026.3899552925204}]
[null,null,"    Industry - non metallic mineral",null,{"$f":"'BAU projected Energy Balances'!D51","v":6.069582691779666},{"$f":"'BAU projected Energy Balances'!E51","v":0},{"$f":"'BAU projected Energy Balances'!F51","v":0},{"$f":"'BAU projected Energy Balances'!G51","v":44.481186982632202},{"$f":"'BAU projected Energy Balances'!H51","v":30.943322839233581},{"$f":"'BAU projected Energy Balances'!I51","v":0},{"$f":"'BAU projected Energy Balances'!J51","v":81.494092513645455},{"$f":"'BAU projected Energy Balances'!K51","v":3530.6544372404178},{"$f":"'BAU projected Energy Balances'!L51","v":1100.5577783153801},{"$f":"'BAU projected Energy Balances'!M51","v":3142.8376170627398},{"$f":"'BAU projected Energy Balances'!N51","v":0},{"$f":"'BAU projected Energy Balances'!O51","v":5416.6427355427622},{"$f":"'BAU projected Energy Balances'!P51","v":13272.186660674946}]
[null,null,"    Industry - food processing and beverage",null,{"$f":"'BAU projected Energy Balances'!D52","v":40.463884611864444},{"$f":"'BAU projected Energy Balances'!E52","v":0},{"$f":"'BAU projected Energy Balances'!F52","v":0},{"$f":"'BAU projected Energy Balances'!G52","v":11.120296745658051},{"$f":"'BAU projected Energy Balances'!H52","v":63.605719169535689},{"$f":"'BAU projected Energy Balances'!I52","v":0},{"$f":"'BAU projected Energy Balances'!J52","v":115.18990052705819},{"$f":"'BAU projected Energy Balances'!K52","v":243.41977976740711},{"$f":"'BAU projected Energy Balances'!L52","v":616.03056296885086},{"$f":"'BAU projected Energy Balances'!M52","v":1638.1457218448036},{"$f":"'BAU projected Energy Balances'!N52","v":58.685464785917553},{"$f":"'BAU projected Energy Balances'!O52","v":9.281884736548184},{"$f":"'BAU projected Energy Balances'!P52","v":2680.7533146305859}]
[null,null,"    Industry - construction",null,{"$f":"'BAU projected Energy Balances'!D53","v":0},{"$f":"'BAU projected Energy Balances'!E53","v":0},{"$f":"'BAU projected Energy Balances'!F53","v":0},{"$f":"'BAU projected Energy Balances'!G53","v":272.44727026862222},{"$f":"'BAU projected Energy Balances'!H53","v":0},{"$f":"'BAU projected Energy Balances'!I53","v":0},{"$f":"'BAU projected Energy Balances'!J53","v":272.44727026862222},{"$f":"'BAU projected Energy Balances'!K53","v":1.0676306130149436},{"$f":"'BAU projected Energy Balances'!L53","v":2.3482740646843108},{"$f":"'BAU projected Energy Balances'!M53","v":600.54221982090564},{"$f":"'BAU projected Energy Balances'!N53","v":0},{"$f":"'BAU projected Energy Balances'!O53","v":0},{"$f":"'BAU projected Energy Balances'!P53","v":876.40539476722711}]
[null,null,"    Industry - mining",null,{"$f":"'BAU projected Energy Balances'!D54","v":0},{"$f":"'BAU projected Energy Balances'!E54","v":0},{"$f":"'BAU projected Energy Balances'!F54","v":0},{"$f":"'BAU projected Energy Balances'!G54","v":696.87192939457111},{"$f":"'BAU projected Energy Balances'!H54","v":0},{"$f":"'BAU projected Energy Balances'!I54","v":0},{"$f":"'BAU projected Energy Balances'!J54","v":696.87192939457111},{"$f":"'BAU projected Energy Balances'!K54","v":20.284981647283924},{"$f":"'BAU projected Energy Balances'!L54","v":73.579254026775075},{"$f":"'BAU projected Energy Balances'!M54","v":216.86246826866036},{"$f":"'BAU projected Energy Balances'!N54","v":0},{"$f":"'BAU projected Energy Balances'!O54","v":0},{"$f":"'BAU projected Energy Balances'!P54","v":1007.5986333372904}]
[null,null,"    Industry - machinery",null,{"$f":"'BAU projected Energy Balances'!D55","v":10.115971152966111},{"$f":"'BAU projected Energy Balances'!E55","v":0},{"$f":"'BAU projected Energy Balances'!F55","v":0},{"$f":"'BAU projected Energy Balances'!G55","v":5.5601483728290253},{"$f":"'BAU projected Energy Balances'!H55","v":0},{"$f":"'BAU projected Energy Balances'!I55","v":0},{"$f":"'BAU projected Energy Balances'!J55","v":15.676119525795137},{"$f":"'BAU projected Energy Balances'!K55","v":3.2028918390448298},{"$f":"'BAU projected Energy Balances'!L55","v":13.306886366544427},{"$f":"'BAU projected Energy Balances'!M55","v":115.10392546567358},{"$f":"'BAU projected Energy Balances'!N55","v":0},{"$f":"'BAU projected Energy Balances'!O55","v":0},{"$f":"'BAU projected Energy Balances'!P55","v":147.28982319705798}]
[null,null,"    Industry - non ferrous metals",null,{"$f":"'BAU projected Energy Balances'!D56","v":74.858186531949201},{"$f":"'BAU projected Energy Balances'!E56","v":0},{"$f":"'BAU projected Energy Balances'!F56","v":0},{"$f":"'BAU projected Energy Balances'!G56","v":24.09397628225911},{"$f":"'BAU projected Energy Balances'!H56","v":0},{"$f":"'BAU projected Energy Balances'!I56","v":0},{"$f":"'BAU projected Energy Balances'!J56","v":98.952162814208307},{"$f":"'BAU projected Energy Balances'!K56","v":1159.4468457342286},{"$f":"'BAU projected Energy Balances'!L56","v":53.227545466177709},{"$f":"'BAU projected Energy Balances'!M56","v":3431.4315171433414},{"$f":"'BAU projected Energy Balances'!N56","v":5794.2914006993706},{"$f":"'BAU projected Energy Balances'!O56","v":0},{"$f":"'BAU projected Energy Balances'!P56","v":10537.349471857327}]
[null,null,"    Industry - paper and pulp",null,{"$f":"'BAU projected Energy Balances'!D57","v":2.023194230593222},{"$f":"'BAU projected Energy Balances'!E57","v":0},{"$f":"'BAU projected Energy Balances'!F57","v":0},{"$f":"'BAU projected Energy Balances'!G57","v":18.533827909430087},{"$f":"'BAU projected Energy Balances'!H57","v":0},{"$f":"'BAU projected Energy Balances'!I57","v":0},{"$f":"'BAU projected Energy Balances'!J57","v":20.55702214002331},{"$f":"'BAU projected Energy Balances'!K57","v":45.908116359642563},{"$f":"'BAU projected Energy Balances'!L57","v":158.11712035541026},{"$f":"'BAU projected Energy Balances'!M57","v":370.33436888955845},{"$f":"'BAU projected Energy Balances'!N57","v":0},{"$f":"'BAU projected Energy Balances'!O57","v":0},{"$f":"'BAU projected Energy Balances'!P57","v":594.91662774463452}]
[null,null,"    Industry - transport equipment",null,{"$f":"'BAU projected Energy Balances'!D58","v":46.533467303644102},{"$f":"'BAU projected Energy Balances'!E58","v":0},{"$f":"'BAU projected Energy Balances'!F58","v":0},{"$f":"'BAU projected Energy Balances'!G58","v":12.973679536601059},{"$f":"'BAU projected Energy Balances'!H58","v":0},{"$f":"'BAU projected Energy Balances'!I58","v":0},{"$f":"'BAU projected Energy Balances'!J58","v":59.507146840245163},{"$f":"'BAU projected Energy Balances'!K58","v":0},{"$f":"'BAU projected Energy Balances'!L58","v":6.2620641724914945},{"$f":"'BAU projected Energy Balances'!M58","v":296.93476424478109},{"$f":"'BAU projected Energy Balances'!N58","v":0},{"$f":"'BAU projected Energy Balances'!O58","v":0},{"$f":"'BAU projected Energy Balances'!P58","v":362.70397525751775}]
[null,null,"    Industry - textile and leather",null,{"$f":"'BAU projected Energy Balances'!D59","v":24.278330767118664},{"$f":"'BAU projected Energy Balances'!E59","v":0},{"$f":"'BAU projected Energy Balances'!F59","v":0},{"$f":"'BAU projected Energy Balances'!G59","v":11.120296745658051},{"$f":"'BAU projected Energy Balances'!H59","v":0},{"$f":"'BAU projected Energy Balances'!I59","v":0},{"$f":"'BAU projected Energy Balances'!J59","v":35.398627512776713},{"$f":"'BAU projected Energy Balances'!K59","v":379.00886762030484},{"$f":"'BAU projected Energy Balances'!L59","v":850.07521141572056},{"$f":"'BAU projected Energy Balances'!M59","v":1998.4710537373471},{"$f":"'BAU projected Energy Balances'!N59","v":0},{"$f":"'BAU projected Energy Balances'!O59","v":0},{"$f":"'BAU projected Energy Balances'!P59","v":3262.9537602861492}]
[null,null,"    Industry - miscellaneous",null,{"$f":"'BAU projected Energy Balances'!D60","v":0},{"$f":"'BAU projected Energy Balances'!E60","v":0},{"$f":"'BAU projected Energy Balances'!F60","v":0},{"$f":"'BAU projected Energy Balances'!G60","v":0},{"$f":"'BAU projected Energy Balances'!H60","v":0},{"$f":"'BAU projected Energy Balances'!I60","v":0},{"$f":"'BAU projected Energy Balances'!J60","v":0},{"$f":"'BAU projected Energy Balances'!K60","v":0},{"$f":"'BAU projected Energy Balances'!L60","v":0.78275802156143681},{"$f":"'BAU projected Energy Balances'!M60","v":1035.9353291910622},{"$f":"'BAU projected Energy Balances'!N60","v":0},{"$f":"'BAU projected Energy Balances'!O60","v":0},{"$f":"'BAU projected Energy Balances'!P60","v":1036.7180872126237}]
[null,null,"    Transport - road",null,{"$f":"'BAU projected Energy Balances'!D61","v":6209.1830936905972},{"$f":"'BAU projected Energy Balances'!E61","v":3886.1754313743932},{"$f":"'BAU projected Energy Balances'!F61","v":0},{"$f":"'BAU projected Energy Balances'!G61","v":30447.372489611742},{"$f":"'BAU projected Energy Balances'!H61","v":0},{"$f":"'BAU projected Energy Balances'!I61","v":0},{"$f":"'BAU projected Energy Balances'!J61","v":40542.731014676734},{"$f":"'BAU projected Energy Balances'!K61","v":0},{"$f":"'BAU projected Energy Balances'!L61","v":0},{"$f":"'BAU projected Energy Balances'!M61","v":143.46286362388301},{"$f":"'BAU projected Energy Balances'!N61","v":0},{"$f":"'BAU projected Energy Balances'!O61","v":0},{"$f":"'BAU projected Energy Balances'!P61","v":40686.193878300619}]
[null,null,"    Transport - rail",null,{"$f":"'BAU projected Energy Balances'!D62","v":0},{"$f":"'BAU projected Energy Balances'!E62","v":0},{"$f":"'BAU projected Energy Balances'!F62","v":0},{"$f":"'BAU projected Energy Balances'!G62","v":250.20667677730614},{"$f":"'BAU projected Energy Balances'!H62","v":0},{"$f":"'BAU projected Energy Balances'!I62","v":0},{"$f":"'BAU projected Energy Balances'!J62","v":250.20667677730614},{"$f":"'BAU projected Energy Balances'!K62","v":0},{"$f":"'BAU projected Energy Balances'!L62","v":0},{"$f":"'BAU projected Energy Balances'!M62","v":0},{"$f":"'BAU projected Energy Balances'!N62","v":0},{"$f":"'BAU projected Energy Balances'!O62","v":0},{"$f":"'BAU projected Energy Balances'!P62","v":250.20667677730614}]
[null,null,"    Transport - domestic air",null,{"$f":"'BAU projected Energy Balances'!D63","v":0},{"$f":"'BAU projected Energy Balances'!E63","v":0},{"$f":"'BAU projected Energy Balances'!F63","v":2515.6991617103213},{"$f":"'BAU projected Energy Balances'!G63","v":0},{"$f":"'BAU projected Energy Balances'!H63","v":0},{"$f":"'BAU projected Energy Balances'!I63","v":0},{"$f":"'BAU projected Energy Balances'!J63","v":2515.6991617103213},{"$f":"'BAU projected Energy Balances'!K63","v":0},{"$f":"'BAU projected Energy Balances'!L63","v":0},{"$f":"'BAU projected Energy Balances'!M63","v":0},{"$f":"'BAU projected Energy Balances'!N63","v":0},{"$f":"'BAU projected Energy Balances'!O63","v":0},{"$f":"'BAU projected Energy Balances'!P63","v":2515.6991617103213}]
[null,null,"    Transport - navigation",null,{"$f":"'BAU projected Energy Balances'!D64","v":0},{"$f":"'BAU projected Energy Balances'!E64","v":0},{"$f":"'BAU projected Energy Balances'!F64","v":0},{"$f":"'BAU projected Energy Balances'!G64","v":0},{"$f":"'BAU projected Energy Balances'!H64","v":314.59044886554142},{"$f":"'BAU projected Energy Balances'!I64","v":0},{"$f":"'BAU projected Energy Balances'!J64","v":314.59044886554142},{"$f":"'BAU projected Energy Balances'!K64","v":0},{"$f":"'BAU projected Energy Balances'!L64","v":0},{"$f":"'BAU projected Energy Balances'!M64","v":0},{"$f":"'BAU projected Energy Balances'!N64","v":0},{"$f":"'BAU projected Energy Balances'!O64","v":0},{"$f":"'BAU projected Energy Balances'!P64","v":314.59044886554142}]
[null,null,"    Households",null,{"$f":"'BAU projected Energy Balances'!D65","v":495.68258649533936},{"$f":"'BAU projected Energy Balances'!E65","v":0},{"$f":"'BAU projected Energy Balances'!F65","v":0},{"$f":"'BAU projected Energy Balances'!G65","v":0},{"$f":"'BAU projected Energy Balances'!H65","v":0},{"$f":"'BAU projected Energy Balances'!I65","v":111.01904070834478},{"$f":"'BAU projected Energy Balances'!J65","v":606.7016272036841},{"$f":"'BAU projected Energy Balances'!K65","v":1618.528009330654},{"$f":"'BAU projected Energy Balances'!L65","v":1820.6951581519022},{"$f":"'BAU projected Energy Balances'!M65","v":18349.901161194339},{"$f":"'BAU projected Energy Balances'!N65","v":0},{"$f":"'BAU projected Energy Balances'!O65","v":0},{"$f":"'BAU projected Energy Balances'!P65","v":22395.82595588058}]
[null,null,"    Services",null,{"$f":"'BAU projected Energy Balances'!D66","v":1155.2439056687294},{"$f":"'BAU projected Energy Balances'!E66","v":0},{"$f":"'BAU projected Energy Balances'!F66","v":0},{"$f":"'BAU projected Energy Balances'!G66","v":0},{"$f":"'BAU projected Energy Balances'!H66","v":0},{"$f":"'BAU projected Energy Balances'!I66","v":0},{"$f":"'BAU projected Energy Balances'!J66","v":1155.2439056687294},{"$f":"'BAU projected Energy Balances'!K66","v":5576.2346917770501},{"$f":"'BAU projected Energy Balances'!L66","v":634.03399746476396},{"$f":"'BAU projected Energy Balances'!M66","v":5273.0943245941189},{"$f":"'BAU projected Energy Balances'!N66","v":57.48780223926618},{"$f":"'BAU projected Energy Balances'!O66","v":0},{"$f":"'BAU projected Energy Balances'!P66","v":12696.094721743928}]
[null,null,"    Agriculture & Fishery",null,{"$f":"'BAU projected Energy Balances'!D67","v":0},{"$f":"'BAU projected Energy Balances'!E67","v":0},{"$f":"'BAU projected Energy Balances'!F67","v":0},{"$f":"'BAU projected Energy Balances'!G67","v":5035.6410429921543},{"$f":"'BAU projected Energy Balances'!H67","v":0},{"$f":"'BAU projected Energy Balances'!I67","v":0},{"$f":"'BAU projected Energy Balances'!J67","v":5035.6410429921543},{"$f":"'BAU projected Energy Balances'!K67","v":0},{"$f":"'BAU projected Energy Balances'!L67","v":0},{"$f":"'BAU projected Energy Balances'!M67","v":221.8669867671679},{"$f":"'BAU projected Energy Balances'!N67","v":0},{"$f":"'BAU projected Energy Balances'!O67","v":0},{"$f":"'BAU projected Energy Balances'!P67","v":5257.5080297593222}]
[null,null,"    Non energy uses",null,{"$f":"'BAU projected Energy Balances'!D68","v":0},{"$f":"'BAU projected Energy Balances'!E68","v":0},{"$f":"'BAU projected Energy Balances'!F68","v":0},{"$f":"'BAU projected Energy Balances'!G68","v":0},{"$f":"'BAU projected Energy Balances'!H68","v":0},{"$f":"'BAU projected Energy Balances'!I68","v":0},{"$f":"'BAU projected Energy Balances'!J68","v":0},{"$f":"'BAU projected Energy Balances'!K68","v":0},{"$f":"'BAU projected Energy Balances'!L68","v":0},{"$f":"'BAU projected Energy Balances'!M68","v":0},{"$f":"'BAU projected Energy Balances'!N68","v":0},{"$f":"'BAU projected Energy Balances'!O68","v":0},{"$f":"'BAU projected Energy Balances'!P68","v":0}]
[]
[]
[null,null,{"$f":"'BAU projected Energy Balances'!B71","v":"Electricity balance - 2025"}]
[null,null,"Electricity consumption",null,"Gwh",null,"Electricity production","Gwh","Share of production*","Efficiency"]
[null,null,"Total consumption",null,{"$f":"'BAU projected Energy Balances'!D73","v":388707.07423001964},null,"Total",{"$f":"'BAU projected Energy Balances'!G73","v":468817.06423947116}]
[null,null,"    Industry - steel",null,{"$f":"'BAU projected Energy Balances'!D74","v":2745.3695188001961},null,"Losses",{"$f":"'BAU projected Energy Balances'!G74","v":80109.990009451518},{"$f":"'BAU projected Energy Balances'!H74","v":0.17087686460263193}]
[null,null,"    Industry - chemical",null,{"$f":"'BAU projected Energy Balances'!D75","v":27140.29684110696},null,"Fossil",{"$f":"'BAU projected Energy Balances'!G75","v":318070.66853527981},{"$f":"'BAU projected Energy Balances'!H75","v":0.67845369291594249}]
[null,null,"    Industry - non metallic mineral",null,{"$f":"'BAU projected Energy Balances'!D76","v":33207.688836994152},null,"Lignite",{"$f":"'BAU projected Energy Balances'!G76","v":58050.328083436631},{"$f":"'BAU projected Energy Balances'!H76","v":0.12382298451018967},{"$f":"'BAU projected Energy Balances'!I76","v":0.12948446223070259}]
[null,null,"    Industry - food processing and beverage",null,{"$f":"'BAU projected Energy Balances'!D77","v":12715.018645454267},null,"Coal",{"$f":"'BAU projected Energy Balances'!G77","v":78351.377571446428},{"$f":"'BAU projected Energy Balances'!H77","v":0.1671256947495082},{"$f":"'BAU projected Energy Balances'!I77","v":0.39264765009118185}]
[null,null,"    Industry - construction",null,{"$f":"'BAU projected Energy Balances'!D78","v":5132.5694982918212},null,"Oil",{"$f":"'BAU projected Energy Balances'!G78","v":3982.8452771113089},{"$f":"'BAU projected Energy Balances'!H78","v":8.4955211337547996E-3},{"$f":"'BAU projected Energy Balances'!I78","v":0.41194360678072844}]
[null,null,"    Industry - mining",null,{"$f":"'BAU projected Energy Balances'!D79","v":3948.8191708769946},null,"Natural Gas",{"$f":"'BAU projected Energy Balances'!G79","v":177686.11760328547},{"$f":"'BAU projected Energy Balances'!H79","v":0.37900949252248983},{"$f":"'BAU projected Energy Balances'!I79","v":0.46711260891910655}]
[null,null,"    Industry - machinery",null,{"$f":"'BAU projected Energy Balances'!D80","v":3857.4859383533089},null,"Nuclear",{"$f":"'BAU projected Energy Balances'!G80","v":0},{"$f":"'BAU projected Energy Balances'!H80","v":0}]
[null,null,"    Industry - non ferrous metals",null,{"$f":"'BAU projected Energy Balances'!D81","v":45242.185357762137},null,"Net import",{"$f":"'BAU projected Energy Balances'!G81","v":0},{"$f":"'BAU projected Energy Balances'!H81","v":0}]
[null,null,"    Industry - paper and pulp",null,{"$f":"'BAU projected Energy Balances'!D82","v":7195.62604470919},null,"Renewables",{"$f":"'BAU projected Energy Balances'!G82","v":150746.39570419135},{"$f":"'BAU projected Energy Balances'!H82","v":0.32154630708405757}]
[null,null,"    Industry - transport equipment",null,{"$f":"'BAU projected Energy Balances'!D83","v":4756.4914820178219},null,"Hydro",{"$f":"'BAU projected Energy Balances'!G83","v":120248.25943206651},{"$f":"'BAU projected Energy Balances'!H83","v":0.256492923582329}]
[null,null,"    Industry - textile and leather",null,{"$f":"'BAU projected Energy Balances'!D84","v":31108.815336645926},null,"Wind",{"$f":"'BAU projected Energy Balances'!G84","v":20868.748207813886},{"$f":"'BAU projected Energy Balances'!H84","v":4.4513627595163974E-2}]
[null,null,"    Industry - miscellaneous",null,{"$f":"'BAU projected Energy Balances'!D85","v":8361.4678951585884},null,"Solar",{"$f":"'BAU projected Energy Balances'!G85","v":347.4244531293138},{"$f":"'BAU projected Energy Balances'!H85","v":7.4106614206314344E-4}]
[null,null,"    Transport - road",null,{"$f":"'BAU projected Energy Balances'!D86","v":0},null,"Biomass",{"$f":"'BAU projected Energy Balances'!G86","v":3148.3102505223383},{"$f":"'BAU projected Energy Balances'!H86","v":6.7154344213763203E-3}]
[null,null,"    Transport - rail",null,{"$f":"'BAU projected Energy Balances'!D87","v":1438.0507003239122},null,"Geothermal",{"$f":"'BAU projected Energy Balances'!G87","v":6133.6533606592766},{"$f":"'BAU projected Energy Balances'!H87","v":1.3083255343125084E-2}]
[null,null,"    Transport - domestic air",null,{"$f":"'BAU projected Energy Balances'!D88","v":0}]
[null,null,"    Transport - navigation",null,{"$f":"'BAU projected Energy Balances'!D89","v":0}]
[null,null,"    Households",null,{"$f":"'BAU projected Energy Balances'!D90","v":85783.395512099276}]
[null,null,"    Services",null,{"$f":"'BAU projected Energy Balances'!D91","v":107332.66584459944}]
[null,null,"    Agriculture & Fishery",null,{"$f":"'BAU projected Energy Balances'!D92","v":8741.1276068256739}]
[null,null,"    Non energy - chemical feedstocs",null,{"$f":"'BAU projected Energy Balances'!D93","v":0}]
["Projected Energy balance in the year 2030"]
[]
[]
[null,null,{"$f":"'BAU projected Energy Balances'!B129","v":"Fossil fuel balance - 2030 - Country X"}]
[null,null,"Unit : ktoe",null,"LPG","Gasoline","Jet Fuel","Diesel","Fueloil","Kerosene and other","Total oil products","Coal","Lignite","Gas","Coke","Petrocoke","Total"]
[null,null,"Unit",null,{"$f":"'BAU projected Energy Balances'!D131","v":"ktoe"},{"$f":"'BAU projected Energy Balances'!E131","v":"ktoe"},{"$f":"'BAU projected Energy Balances'!F131","v":"ktoe"},{"$f":"'BAU projected Energy Balances'!G131","v":"ktoe"},{"$f":"'BAU projected Energy Balances'!H131","v":"ktoe"},{"$f":"'BAU projected Energy Balances'!I131","v":"ktoe"},{"$f":"'BAU projected Energy Balances'!J131","v":"ktoe"},{"$f":"'BAU projected Energy Balances'!K131","v":"ktoe"},{"$f":"'BAU projected Energy Balances'!L131","v":"ktoe"},{"$f":"'BAU projected Energy Balances'!M131","v":"ktoe"},{"$f":"'BAU projected Energy Balances'!N131","v":"ktoe"},{"$f":"'BAU projected Energy Balances'!O131","v":"ktoe"},{"$f":"'BAU projected Energy Balances'!P131","v":"ktoe"}]
[null,null,"Total consumption",null,{"$f":"'BAU projected Energy Balances'!D132","v":10816.423619991248},{"$f":"'BAU projected Energy Balances'!E132","v":5200.5793613059286},{"$f":"'BAU projected Energy Balances'!F132","v":3366.572963747632},{"$f":"'BAU projected Energy Balances'!G132","v":49929.797115998168},{"$f":"'BAU projected Energy Balances'!H132","v":1076.6377980643131},{"$f":"'BAU projected Energy Balances'!I132","v":148.56851987652266},{"$f":"'BAU projected Energy Balances'!J132","v":70538.579378983835},{"$f":"'BAU projected Energy Balances'!K132","v":40380.212771590523},{"$f":"'BAU projected Energy Balances'!L132","v":59085.668872448085},{"$f":"'BAU projected Energy Balances'!M132","v":99359.283230170113},{"$f":"'BAU projected Energy Balances'!N132","v":7909.5349938500867},{"$f":"'BAU projected Energy Balances'!O132","v":7261.1111089873439},{"$f":"'BAU projected Energy Balances'!P132","v":284534.39035602997}]
[null,null,"    Fossil power plants",null,{"$f":"'BAU projected Energy Balances'!D133","v":0},{"$f":"'BAU projected Energy Balances'!E133","v":0},{"$f":"'BAU projected Energy Balances'!F133","v":0},{"$f":"'BAU projected Energy Balances'!G133","v":590.29813290981906},{"$f":"'BAU projected Energy Balances'!H133","v":522.21534222350238},{"$f":"'BAU projected Energy Balances'!I133","v":0},{"$f":"'BAU projected Energy Balances'!J133","v":1112.5134751333212},{"$f":"'BAU projected Energy Balances'!K133","v":22961.129372403193},{"$f":"'BAU projected Energy Balances'!L133","v":51586.567651693986},{"$f":"'BAU projected Energy Balances'!M133","v":43770.501174933626},{"$f":"'BAU projected Energy Balances'!N133","v":0},{"$f":"'BAU projected Energy Balances'!O133","v":0},{"$f":"'BAU projected Energy Balances'!P133","v":119430.71167416412}]
[null,null,"Final consumption",null,{"$f":"'BAU projected Energy Balances'!D134","v":10816.423619991248},{"$f":"'BAU projected Energy Balances'!E134","v":5200.5793613059286},{"$f":"'BAU projected Energy Balances'!F134","v":3366.572963747632},{"$f":"'BAU projected Energy Balances'!G134","v":49339.49898308835},{"$f":"'BAU projected Energy Balances'!H134","v":554.4224558408107},{"$f":"'BAU projected Energy Balances'!I134","v":148.56851987652266},{"$f":"'BAU projected Energy Balances'!J134","v":69426.065903850511},{"$f":"'BAU projected Energy Balances'!K134","v":17419.083399187333},{"$f":"'BAU projected Energy Balances'!L134","v":7499.1012207541007},{"$f":"'BAU projected Energy Balances'!M134","v":55588.782055236486},{"$f":"'BAU projected Energy Balances'!N134","v":7909.5349938500867},{"$f":"'BAU projected Energy Balances'!O134","v":7261.1111089873439},{"$f":"'BAU projected Energy Balances'!P134","v":165103.67868186586}]
[null,null,"    Industry - steel",null,{"$f":"'BAU projected Energy Balances'!D135","v":0},{"$f":"'BAU projected Energy Balances'!E135","v":0},{"$f":"'BAU projected Energy Balances'!F135","v":0},{"$f":"'BAU projected Energy Balances'!G135","v":42.16415235070135},{"$f":"'BAU projected Energy Balances'!H135","v":0},{"$f":"'BAU projected Energy Balances'!I135","v":0},{"$f":"'BAU projected Energy Balances'!J135","v":42.16415235070135},{"$f":"'BAU projected Energy Balances'!K135","v":24.288420094011212},{"$f":"'BAU projected Energy Balances'!L135","v":27.235176943652277},{"$f":"'BAU projected Energy Balances'!M135","v":513.45005713442811},{"$f":"'BAU projected Energy Balances'!N135","v":0},{"$f":"'BAU projected Energy Balances'!O135","v":0},{"$f":"'BAU projected Energy Balances'!P135","v":607.13780652279297}]
[null,null,"    Industry - chemical",null,{"$f":"'BAU projected Energy Balances'!D136","v":24.367412410493426},{"$f":"'BAU projected Energy Balances'!E136","v":0},{"$f":"'BAU projected Energy Balances'!F136","v":0},{"$f":"'BAU projected Energy Balances'!G136","v":9.9209770236944355},{"$f":"'BAU projected Energy Balances'!H136","v":6.9015243465661085},{"$f":"'BAU projected Energy Balances'!I136","v":0},{"$f":"'BAU projected Energy Balances'!J136","v":41.189913780753969},{"$f":"'BAU projected Energy Balances'!K136","v":562.9198539435539},{"$f":"'BAU projected Energy Balances'!L136","v":340.43971179565341},{"$f":"'BAU projected Energy Balances'!M136","v":5781.8941216442126},{"$f":"'BAU projected Energy Balances'!N136","v":0},{"$f":"'BAU projected Energy Balances'!O136","v":0},{"$f":"'BAU projected Energy Balances'!P136","v":6726.4436011641737}]
[null,null,"    Industry - non metallic mineral",null,{"$f":"'BAU projected Energy Balances'!D137","v":8.1224708034978086},{"$f":"'BAU projected Energy Balances'!E137","v":0},{"$f":"'BAU projected Energy Balances'!F137","v":0},{"$f":"'BAU projected Energy Balances'!G137","v":59.525862142166602},{"$f":"'BAU projected Energy Balances'!H137","v":41.409146079396649},{"$f":"'BAU projected Energy Balances'!I137","v":0},{"$f":"'BAU projected Energy Balances'!J137","v":109.05747902506106},{"$f":"'BAU projected Energy Balances'!K137","v":4724.812073582063},{"$f":"'BAU projected Energy Balances'!L137","v":1472.794568568273},{"$f":"'BAU projected Energy Balances'!M137","v":4205.8256853967941},{"$f":"'BAU projected Energy Balances'!N137","v":0},{"$f":"'BAU projected Energy Balances'!O137","v":7248.6898534245602},{"$f":"'BAU projected Energy Balances'!P137","v":17761.179659996753}]
[null,null,"    Industry - food processing and beverage",null,{"$f":"'BAU projected Energy Balances'!D138","v":54.149805356652067},{"$f":"'BAU projected Energy Balances'!E138","v":0},{"$f":"'BAU projected Energy Balances'!F138","v":0},{"$f":"'BAU projected Energy Balances'!G138","v":14.881465535541651},{"$f":"'BAU projected Energy Balances'!H138","v":85.118800274315319},{"$f":"'BAU projected Energy Balances'!I138","v":0},{"$f":"'BAU projected Energy Balances'!J138","v":154.15007116650904},{"$f":"'BAU projected Energy Balances'!K138","v":325.7505753785033},{"$f":"'BAU projected Energy Balances'!L138","v":824.3878559482439},{"$f":"'BAU projected Energy Balances'!M138","v":2192.208504808732},{"$f":"'BAU projected Energy Balances'!N138","v":78.53439000985901},{"$f":"'BAU projected Energy Balances'!O138","v":12.421255562783823},{"$f":"'BAU projected Energy Balances'!P138","v":3587.452652874631}]
[null,null,"    Industry - construction",null,{"$f":"'BAU projected Energy Balances'!D139","v":0},{"$f":"'BAU projected Energy Balances'!E139","v":0},{"$f":"'BAU projected Energy Balances'!F139","v":0},{"$f":"'BAU projected Energy Balances'!G139","v":364.5959056207704},{"$f":"'BAU projected Energy Balances'!H139","v":0},{"$f":"'BAU projected Energy Balances'!I139","v":0},{"$f":"'BAU projected Energy Balances'!J139","v":364.5959056207704},{"$f":"'BAU projected Energy Balances'!K139","v":1.4287305937653654},{"$f":"'BAU projected Energy Balances'!L139","v":3.1425204165752629},{"$f":"'BAU projected Energy Balances'!M139","v":803.66095899301797},{"$f":"'BAU projected Energy Balances'!N139","v":0},{"$f":"'BAU projected Energy Balances'!O139","v":0},{"$f":"'BAU projected Energy Balances'!P139","v":1172.8281156241289}]
[null,null,"    Industry - mining",null,{"$f":"'BAU projected Energy Balances'!D140","v":0},{"$f":"'BAU projected Energy Balances'!E140","v":0},{"$f":"'BAU projected Energy Balances'!F140","v":0},{"$f":"'BAU projected Energy Balances'!G140","v":932.57184022727677},{"$f":"'BAU projected Energy Balances'!H140","v":0},{"$f":"'BAU projected Energy Balances'!I140","v":0},{"$f":"'BAU projected Energy Balances'!J140","v":932.57184022727677},{"$f":"'BAU projected Energy Balances'!K140","v":27.145881281541939},{"$f":"'BAU projected Energy Balances'!L140","v":98.465639719358236},{"$f":"'BAU projected Energy Balances'!M140","v":290.21090185858981},{"$f":"'BAU projected Energy Balances'!N140","v":0},{"$f":"'BAU projected Energy Balances'!O140","v":0},{"$f":"'BAU projected Energy Balances'!P140","v":1348.3942630867666}]
[null,null,"    Industry - machinery",null,{"$f":"'BAU projected Energy Balances'!D141","v":13.537451339163017},{"$f":"'BAU projected Energy Balances'!E141","v":0},{"$f":"'BAU projected Energy Balances'!F141","v":0},{"$f":"'BAU projected Energy Balances'!G141","v":7.4407327677708253},{"$f":"'BAU projected Energy Balances'!H141","v":0},{"$f":"'BAU projected Energy Balances'!I141","v":0},{"$f":"'BAU projected Energy Balances'!J141","v":20.978184106933842},{"$f":"'BAU projected Energy Balances'!K141","v":4.286191781296095},{"$f":"'BAU projected Energy Balances'!L141","v":17.80761569392649},{"$f":"'BAU projected Energy Balances'!M141","v":154.03501714032845},{"$f":"'BAU projected Energy Balances'!N141","v":0},{"$f":"'BAU projected Energy Balances'!O141","v":0},{"$f":"'BAU projected Energy Balances'!P141","v":197.10700872248486}]
[null,null,"    Industry - non ferrous metals",null,{"$f":"'BAU projected Energy Balances'!D142","v":100.1771399098063},{"$f":"'BAU projected Energy Balances'!E142","v":0},{"$f":"'BAU projected Energy Balances'!F142","v":0},{"$f":"'BAU projected Energy Balances'!G142","v":32.243175327006909},{"$f":"'BAU projected Energy Balances'!H142","v":0},{"$f":"'BAU projected Energy Balances'!I142","v":0},{"$f":"'BAU projected Energy Balances'!J142","v":132.42031523681322},{"$f":"'BAU projected Energy Balances'!K142","v":1551.6014248291867},{"$f":"'BAU projected Energy Balances'!L142","v":71.230462775705959},{"$f":"'BAU projected Energy Balances'!M142","v":4592.0294240239937},{"$f":"'BAU projected Energy Balances'!N142","v":7754.0689564836312},{"$f":"'BAU projected Energy Balances'!O142","v":0},{"$f":"'BAU projected Energy Balances'!P142","v":14101.350583349331}]
[null,null,"    Industry - paper and pulp",null,{"$f":"'BAU projected Energy Balances'!D143","v":2.7074902678326027},{"$f":"'BAU projected Energy Balances'!E143","v":0},{"$f":"'BAU projected Energy Balances'!F143","v":0},{"$f":"'BAU projected Energy Balances'!G143","v":24.802442559236088},{"$f":"'BAU projected Energy Balances'!H143","v":0},{"$f":"'BAU projected Energy Balances'!I143","v":0},{"$f":"'BAU projected Energy Balances'!J143","v":27.509932827068692},{"$f":"'BAU projected Energy Balances'!K143","v":61.435415531910699},{"$f":"'BAU projected Energy Balances'!L143","v":211.59637471606769},{"$f":"'BAU projected Energy Balances'!M143","v":495.59092471236102},{"$f":"'BAU projected Energy Balances'!N143","v":0},{"$f":"'BAU projected Energy Balances'!O143","v":0},{"$f":"'BAU projected Energy Balances'!P143","v":796.13264778740813}]
[null,null,"    Industry - transport equipment",null,{"$f":"'BAU projected Energy Balances'!D144","v":62.272276160149865},{"$f":"'BAU projected Energy Balances'!E144","v":0},{"$f":"'BAU projected Energy Balances'!F144","v":0},{"$f":"'BAU projected Energy Balances'!G144","v":17.361709791465259},{"$f":"'BAU projected Energy Balances'!H144","v":0},{"$f":"'BAU projected Energy Balances'!I144","v":0},{"$f":"'BAU projected Energy Balances'!J144","v":79.633985951615131},{"$f":"'BAU projected Energy Balances'!K144","v":0},{"$f":"'BAU projected Energy Balances'!L144","v":8.3800544442007006},{"$f":"'BAU projected Energy Balances'!M144","v":397.36569639099218},{"$f":"'BAU projected Energy Balances'!N144","v":0},{"$f":"'BAU projected Energy Balances'!O144","v":0},{"$f":"'BAU projected Energy Balances'!P144","v":485.379736786808}]
[null,null,"    Industry - textile and leather",null,{"$f":"'BAU projected Energy Balances'!D145","v":32.489883213991234},{"$f":"'BAU projected Energy Balances'!E145","v":0},{"$f":"'BAU projected Energy Balances'!F145","v":0},{"$f":"'BAU projected Energy Balances'!G145","v":14.881465535541651},{"$f":"'BAU projected Energy Balances'!H145","v":0},{"$f":"'BAU projected Energy Balances'!I145","v":0},{"$f":"'BAU projected Energy Balances'!J145","v":47.371348749532885},{"$f":"'BAU projected Energy Balances'!K145","v":507.19936078670457},{"$f":"'BAU projected Energy Balances'!L145","v":1137.5923908002451},{"$f":"'BAU projected Energy Balances'!M145","v":2674.4050802045431},{"$f":"'BAU projected Energy Balances'!N145","v":0},{"$f":"'BAU projected Energy Balances'!O145","v":0},{"$f":"'BAU projected Energy Balances'!P145","v":4366.5681805410259}]
[null,null,"    Industry - miscellaneous",null,{"$f":"'BAU projected Energy Balances'!D146","v":0},{"$f":"'BAU projected Energy Balances'!E146","v":0},{"$f":"'BAU projected Energy Balances'!F146","v":0},{"$f":"'BAU projected Energy Balances'!G146","v":0},{"$f":"'BAU projected Energy Balances'!H146","v":0},{"$f":"'BAU projected Energy Balances'!I146","v":0},{"$f":"'BAU projected Energy Balances'!J146","v":0},{"$f":"'BAU projected Energy Balances'!K146","v":0},{"$f":"'BAU projected Energy Balances'!L146","v":1.0475068055250876},{"$f":"'BAU projected Energy Balances'!M146","v":1386.315154262956},{"$f":"'BAU projected Energy Balances'!N146","v":0},{"$f":"'BAU projected Energy Balances'!O146","v":0},{"$f":"'BAU projected Energy Balances'!P146","v":1387.362661068481}]
[null,null,"    Transport - road",null,{"$f":"'BAU projected Energy Balances'!D147","v":8309.2876319782572},{"$f":"'BAU projected Energy Balances'!E147","v":5200.5793613059286},{"$f":"'BAU projected Energy Balances'!F147","v":0},{"$f":"'BAU projected Energy Balances'!G147","v":40745.452636313043},{"$f":"'BAU projected Energy Balances'!H147","v":0},{"$f":"'BAU projected Energy Balances'!I147","v":0},{"$f":"'BAU projected Energy Balances'!J147","v":54255.31962959723},{"$f":"'BAU projected Energy Balances'!K147","v":0},{"$f":"'BAU projected Energy Balances'!L147","v":0},{"$f":"'BAU projected Energy Balances'!M147","v":191.98567353722095},{"$f":"'BAU projected Energy Balances'!N147","v":0},{"$f":"'BAU projected Energy Balances'!O147","v":0},{"$f":"'BAU projected Energy Balances'!P147","v":54447.305303134453}]
[null,null,"    Transport - rail",null,{"$f":"'BAU projected Energy Balances'!D148","v":0},{"$f":"'BAU projected Energy Balances'!E148","v":0},{"$f":"'BAU projected Energy Balances'!F148","v":0},{"$f":"'BAU projected Energy Balances'!G148","v":334.83297454968715},{"$f":"'BAU projected Energy Balances'!H148","v":0},{"$f":"'BAU projected Energy Balances'!I148","v":0},{"$f":"'BAU projected Energy Balances'!J148","v":334.83297454968715},{"$f":"'BAU projected Energy Balances'!K148","v":0},{"$f":"'BAU projected Energy Balances'!L148","v":0},{"$f":"'BAU projected Energy Balances'!M148","v":0},{"$f":"'BAU projected Energy Balances'!N148","v":0},{"$f":"'BAU projected Energy Balances'!O148","v":0},{"$f":"'BAU projected Energy Balances'!P148","v":334.83297454968715}]
[null,null,"    Transport - domestic air",null,{"$f":"'BAU projected Energy Balances'!D149","v":0},{"$f":"'BAU projected Energy Balances'!E149","v":0},{"$f":"'BAU projected Energy Balances'!F149","v":3366.572963747632},{"$f":"'BAU projected Energy Balances'!G149","v":0},{"$f":"'BAU projected Energy Balances'!H149","v":0},{"$f":"'BAU projected Energy Balances'!I149","v":0},{"$f":"'BAU projected Energy Balances'!J149","v":3366.572963747632},{"$f":"'BAU projected Energy Balances'!K149","v":0},{"$f":"'BAU projected Energy Balances'!L149","v":0},{"$f":"'BAU projected Energy Balances'!M149","v":0},{"$f":"'BAU projected Energy Balances'!N149","v":0},{"$f":"'BAU projected Energy Balances'!O149","v":0},{"$f":"'BAU projected Energy Balances'!P149","v":3366.572963747632}]
[null,null,"    Transport - navigation",null,{"$f":"'BAU projected Energy Balances'!D150","v":0},{"$f":"'BAU projected Energy Balances'!E150","v":0},{"$f":"'BAU projected Energy Balances'!F150","v":0},{"$f":"'BAU projected Energy Balances'!G150","v":0},{"$f":"'BAU projected Energy Balances'!H150","v":420.9929851405326},{"$f":"'BAU projected Energy Balances'!I150","v":0},{"$f":"'BAU projected Energy Balances'!J150","v":420.9929851405326},{"$f":"'BAU projected Energy Balances'!K150","v":0},{"$f":"'BAU projected Energy Balances'!L150","v":0},{"$f":"'BAU projected Energy Balances'!M150","v":0},{"$f":"'BAU projected Energy Balances'!N150","v":0},{"$f":"'BAU projected Energy Balances'!O150","v":0},{"$f":"'BAU projected Energy Balances'!P150","v":420.9929851405326}]
[null,null,"    Households",null,{"$f":"'BAU projected Energy Balances'!D151","v":663.33511561898774},{"$f":"'BAU projected Energy Balances'!E151","v":0},{"$f":"'BAU projected Energy Balances'!F151","v":0},{"$f":"'BAU projected Energy Balances'!G151","v":0},{"$f":"'BAU projected Energy Balances'!H151","v":0},{"$f":"'BAU projected Energy Balances'!I151","v":148.56851987652266},{"$f":"'BAU projected Energy Balances'!J151","v":811.90363549551034},{"$f":"'BAU projected Energy Balances'!K151","v":2165.9555801482934},{"$f":"'BAU projected Energy Balances'!L151","v":2436.5008296513533},{"$f":"'BAU projected Energy Balances'!M151","v":24556.307080342212},{"$f":"'BAU projected Energy Balances'!N151","v":0},{"$f":"'BAU projected Energy Balances'!O151","v":0},{"$f":"'BAU projected Energy Balances'!P151","v":29970.66712563737}]
[null,null,"    Services",null,{"$f":"'BAU projected Energy Balances'!D152","v":1545.976942932416},{"$f":"'BAU projected Energy Balances'!E152","v":0},{"$f":"'BAU projected Energy Balances'!F152","v":0},{"$f":"'BAU projected Energy Balances'!G152","v":0},{"$f":"'BAU projected Energy Balances'!H152","v":0},{"$f":"'BAU projected Energy Balances'!I152","v":0},{"$f":"'BAU projected Energy Balances'!J152","v":1545.976942932416},{"$f":"'BAU projected Energy Balances'!K152","v":7462.2598912365038},{"$f":"'BAU projected Energy Balances'!L152","v":848.48051247532101},{"$f":"'BAU projected Energy Balances'!M152","v":7056.5896982692493},{"$f":"'BAU projected Energy Balances'!N152","v":76.931647356596585},{"$f":"'BAU projected Energy Balances'!O152","v":0},{"$f":"'BAU projected Energy Balances'!P152","v":16990.238692270086}]
[null,null,"    Agriculture & Fishery",null,{"$f":"'BAU projected Energy Balances'!D153","v":0},{"$f":"'BAU projected Energy Balances'!E153","v":0},{"$f":"'BAU projected Energy Balances'!F153","v":0},{"$f":"'BAU projected Energy Balances'!G153","v":6738.8236433444445},{"$f":"'BAU projected Energy Balances'!H153","v":0},{"$f":"'BAU projected Energy Balances'!I153","v":0},{"$f":"'BAU projected Energy Balances'!J153","v":6738.8236433444445},{"$f":"'BAU projected Energy Balances'!K153","v":0},{"$f":"'BAU projected Energy Balances'!L153","v":0},{"$f":"'BAU projected Energy Balances'!M153","v":296.90807651686492},{"$f":"'BAU projected Energy Balances'!N153","v":0},{"$f":"'BAU projected Energy Balances'!O153","v":0},{"$f":"'BAU projected Energy Balances'!P153","v":7035.7317198613091}]
[null,null,"    Non energy uses",null,{"$f":"'BAU projected Energy Balances'!D154","v":0},{"$f":"'BAU projected Energy Balances'!E154","v":0},{"$f":"'BAU projected Energy Balances'!F154","v":0},{"$f":"'BAU projected Energy Balances'!G154","v":0},{"$f":"'BAU projected Energy Balances'!H154","v":0},{"$f":"'BAU projected Energy Balances'!I154","v":0},{"$f":"'BAU projected Energy Balances'!J154","v":0},{"$f":"'BAU projected Energy Balances'!K154","v":0},{"$f":"'BAU projected Energy Balances'!L154","v":0},{"$f":"'BAU projected Energy Balances'!M154","v":0},{"$f":"'BAU projected Energy Balances'!N154","v":0},{"$f":"'BAU projected Energy Balances'!O154","v":0},{"$f":"'BAU projected Energy Balances'!P154","v":0}]
[]
[]
[null,null,{"$f":"'BAU projected Energy Balances'!B157","v":"Electricity balance in GWh - 2030"}]
[null,null,"Electricity consumption",null,"Gwh",null,"Electricity production","Gwh","Share of production*","Efficiency"]
[null,null,"Total consumption",null,{"$f":"'BAU projected Energy Balances'!D159","v":520177.74892867438},null,"Total",{"$f":"'BAU projected Energy Balances'!G159","v":627382.98658060294}]
[null,null,"    Industry - steel",null,{"$f":"'BAU projected Energy Balances'!D160","v":3673.9237100218279},null,"Losses",{"$f":"'BAU projected Energy Balances'!G160","v":107205.23765192853},{"$f":"'BAU projected Energy Balances'!H160","v":0.17087686460263193}]
[null,null,"    Industry - chemical",null,{"$f":"'BAU projected Energy Balances'!D161","v":36319.839416425835},null,"Fossil",{"$f":"'BAU projected Energy Balances'!G161","v":425650.30411824328},{"$f":"'BAU projected Energy Balances'!H161","v":0.67845369291594249}]
[null,null,"    Industry - non metallic mineral",null,{"$f":"'BAU projected Energy Balances'!D162","v":44439.378574647591},null,"Lignite",{"$f":"'BAU projected Energy Balances'!G162","v":77684.433829326532},{"$f":"'BAU projected Energy Balances'!H162","v":0.12382298451018967},{"$f":"'BAU projected Energy Balances'!I162","v":0.12948446223070259}]
[null,null,"    Industry - food processing and beverage",null,{"$f":"'BAU projected Energy Balances'!D163","v":17015.563171007812},null,"Coal",{"$f":"'BAU projected Energy Balances'!G163","v":104851.81750630465},{"$f":"'BAU projected Energy Balances'!H163","v":0.1671256947495082},{"$f":"'BAU projected Energy Balances'!I163","v":0.39264765009118185}]
[null,null,"    Industry - construction",null,{"$f":"'BAU projected Energy Balances'!D164","v":6868.5357814237168},null,"Oil",{"$f":"'BAU projected Energy Balances'!G164","v":5329.9454214537163},{"$f":"'BAU projected Energy Balances'!H164","v":8.4955211337547996E-3},{"$f":"'BAU projected Energy Balances'!I164","v":0.41194360678072844}]
[null,null,"    Industry - mining",null,{"$f":"'BAU projected Energy Balances'!D165","v":5284.4108157848204},null,"Natural Gas",{"$f":"'BAU projected Energy Balances'!G165","v":237784.10736115836},{"$f":"'BAU projected Energy Balances'!H165","v":0.37900949252248983},{"$f":"'BAU projected Energy Balances'!I165","v":0.46711260891910655}]
[null,null,"    Industry - machinery",null,{"$f":"'BAU projected Energy Balances'!D166","v":5162.1863479367366},null,"Nuclear",{"$f":"'BAU projected Energy Balances'!G166","v":0},{"$f":"'BAU projected Energy Balances'!H166","v":0}]
[null,null,"    Industry - non ferrous metals",null,{"$f":"'BAU projected Energy Balances'!D167","v":60544.249632277519},null,"Net import",{"$f":"'BAU projected Energy Balances'!G167","v":0},{"$f":"'BAU projected Energy Balances'!H167","v":0}]
[null,null,"    Industry - paper and pulp",null,{"$f":"'BAU projected Energy Balances'!D168","v":9629.3708198745626},null,"Renewables",{"$f":"'BAU projected Energy Balances'!G168","v":201732.68246235966},{"$f":"'BAU projected Energy Balances'!H168","v":0.32154630708405757}]
[null,null,"    Industry - transport equipment",null,{"$f":"'BAU projected Energy Balances'!D169","v":6365.2585608727823},null,"Hydro",{"$f":"'BAU projected Energy Balances'!G169","v":160919.29643387193},{"$f":"'BAU projected Energy Balances'!H169","v":0.256492923582329}]
[null,null,"    Industry - textile and leather",null,{"$f":"'BAU projected Energy Balances'!D170","v":41630.612372334748},null,"Wind",{"$f":"'BAU projected Energy Balances'!G170","v":27927.092624190715},{"$f":"'BAU projected Energy Balances'!H170","v":4.4513627595163974E-2}]
[null,null,"    Industry - miscellaneous",null,{"$f":"'BAU projected Energy Balances'!D171","v":11189.530203582462},null,"Solar",{"$f":"'BAU projected Energy Balances'!G171","v":464.9322894613403},{"$f":"'BAU projected Energy Balances'!H171","v":7.4106614206314344E-4}]
[null,null,"    Transport - road",null,{"$f":"'BAU projected Energy Balances'!D172","v":0},null,"Biomass",{"$f":"'BAU projected Energy Balances'!G172","v":4213.1493034692594},{"$f":"'BAU projected Energy Balances'!H172","v":6.7154344213763203E-3}]
[null,null,"    Transport - rail",null,{"$f":"'BAU projected Energy Balances'!D173","v":1924.4362290590527},null,"Geothermal",{"$f":"'BAU projected Energy Balances'!G173","v":8208.2118113664455},{"$f":"'BAU projected Energy Balances'!H173","v":1.3083255343125084E-2}]
[null,null,"    Transport - domestic air",null,{"$f":"'BAU projected Energy Balances'!D174","v":0}]
[null,null,"    Transport - navigation",null,{"$f":"'BAU projected Energy Balances'!D175","v":0}]
[null,null,"    Households",null,{"$f":"'BAU projected Energy Balances'!D176","v":114797.53400766835}]
[null,null,"    Services",null,{"$f":"'BAU projected Energy Balances'!D177","v":143635.31874523693}]
[null,null,"    Agriculture & Fishery",null,{"$f":"'BAU projected Energy Balances'!D178","v":11697.600540519597}]
[null,null,"    Non energy - chemical feedstocs",null,{"$f":"'BAU projected Energy Balances'!D179","v":0}]
["Projected Energy balance in the year 2035"]
[]
[]
[null,null,{"$f":"'BAU projected Energy Balances'!B215","v":"Fossil fuel balance - 2035 - Country X"}]
[null,null,"Unit : ktoe",null,"LPG","Gasoline","Jet Fuel","Diesel","Fueloil","Kerosene and other","Total oil products","Coal","Lignite","Gas","Coke","Petrocoke","Total"]
[null,null,"Unit",null,{"$f":"'BAU projected Energy Balances'!D217","v":"ktoe"},{"$f":"'BAU projected Energy Balances'!E217","v":"ktoe"},{"$f":"'BAU projected Energy Balances'!F217","v":"ktoe"},{"$f":"'BAU projected Energy Balances'!G217","v":"ktoe"},{"$f":"'BAU projected Energy Balances'!H217","v":"ktoe"},{"$f":"'BAU projected Energy Balances'!I217","v":"ktoe"},{"$f":"'BAU projected Energy Balances'!J217","v":"ktoe"},{"$f":"'BAU projected Energy Balances'!K217","v":"ktoe"},{"$f":"'BAU projected Energy Balances'!L217","v":"ktoe"},{"$f":"'BAU projected Energy Balances'!M217","v":"ktoe"},{"$f":"'BAU projected Energy Balances'!N217","v":"ktoe"},{"$f":"'BAU projected Energy Balances'!O217","v":"ktoe"},{"$f":"'BAU projected Energy Balances'!P217","v":"ktoe"}]
[null,null,"Total consumption",null,{"$f":"'BAU projected Energy Balances'!D218","v":14474.814746429076},{"$f":"'BAU projected Energy Balances'!E218","v":6959.5483196382684},{"$f":"'BAU projected Energy Balances'!F218","v":4505.2340489437202},{"$f":"'BAU projected Energy Balances'!G218","v":66817.331585007487},{"$f":"'BAU projected Energy Balances'!H218","v":1440.784239180608},{"$f":"'BAU projected Energy Balances'!I218","v":198.81819332493669},{"$f":"'BAU projected Energy Balances'!J218","v":94396.531132524105},{"$f":"'BAU projected Energy Balances'!K218","v":54037.833559872648},{"$f":"'BAU projected Energy Balances'!L218","v":79069.953354714205},{"$f":"'BAU projected Energy Balances'!M218","v":132965.13419061646},{"$f":"'BAU projected Energy Balances'!N218","v":10584.742035692449},{"$f":"'BAU projected Energy Balances'!O218","v":9717.0046078423675},{"$f":"'BAU projected Energy Balances'!P218","v":380771.19888126221}]
[null,null,"    Fossil power plants",null,{"$f":"'BAU projected Energy Balances'!D219","v":0},{"$f":"'BAU projected Energy Balances'!E219","v":0},{"$f":"'BAU projected Energy Balances'!F219","v":0},{"$f":"'BAU projected Energy Balances'!G219","v":789.9520598694445},{"$f":"'BAU projected Energy Balances'!H219","v":698.84192797862841},{"$f":"'BAU projected Energy Balances'!I219","v":0},{"$f":"'BAU projected Energy Balances'!J219","v":1488.7939878480727},{"$f":"'BAU projected Energy Balances'!K219","v":30727.170616732597},{"$f":"'BAU projected Energy Balances'!L219","v":69034.464292089688},{"$f":"'BAU projected Energy Balances'!M219","v":58574.804216667049},{"$f":"'BAU projected Energy Balances'!N219","v":0},{"$f":"'BAU projected Energy Balances'!O219","v":0},{"$f":"'BAU projected Energy Balances'!P219","v":159825.23311333742}]
[null,null,"Final consumption",null,{"$f":"'BAU projected Energy Balances'!D220","v":14474.814746429076},{"$f":"'BAU projected Energy Balances'!E220","v":6959.5483196382684},{"$f":"'BAU projected Energy Balances'!F220","v":4505.2340489437202},{"$f":"'BAU projected Energy Balances'!G220","v":66027.379525138036},{"$f":"'BAU projected Energy Balances'!H220","v":741.94231120197969},{"$f":"'BAU projected Energy Balances'!I220","v":198.81819332493669},{"$f":"'BAU projected Energy Balances'!J220","v":92907.737144676037},{"$f":"'BAU projected Energy Balances'!K220","v":23310.662943140051},{"$f":"'BAU projected Energy Balances'!L220","v":10035.489062624525},{"$f":"'BAU projected Energy Balances'!M220","v":74390.32997394941},{"$f":"'BAU projected Energy Balances'!N220","v":10584.742035692449},{"$f":"'BAU projected Energy Balances'!O220","v":9717.0046078423675},{"$f":"'BAU projected Energy Balances'!P220","v":220945.96576792479}]
[null,null,"    Industry - steel",null,{"$f":"'BAU projected Energy Balances'!D221","v":0},{"$f":"'BAU projected Energy Balances'!E221","v":0},{"$f":"'BAU projected Energy Balances'!F221","v":0},{"$f":"'BAU projected Energy Balances'!G221","v":56.425147133531738},{"$f":"'BAU projected Energy Balances'!H221","v":0},{"$f":"'BAU projected Energy Balances'!I221","v":0},{"$f":"'BAU projected Energy Balances'!J221","v":56.425147133531738},{"$f":"'BAU projected Energy Balances'!K221","v":32.503385009299613},{"$f":"'BAU projected Energy Balances'!L221","v":36.44681039645728},{"$f":"'BAU projected Energy Balances'!M221","v":687.11199927747327},{"$f":"'BAU projected Energy Balances'!N221","v":0},{"$f":"'BAU projected Energy Balances'!O221","v":0},{"$f":"'BAU projected Energy Balances'!P221","v":812.48734181676195}]
[null,null,"    Industry - chemical",null,{"$f":"'BAU projected Energy Balances'!D222","v":32.609094547649988},{"$f":"'BAU projected Energy Balances'!E222","v":0},{"$f":"'BAU projected Energy Balances'!F222","v":0},{"$f":"'BAU projected Energy Balances'!G222","v":13.276505207889819},{"$f":"'BAU projected Energy Balances'!H222","v":9.2357964050038976},{"$f":"'BAU projected Energy Balances'!I222","v":0},{"$f":"'BAU projected Energy Balances'!J222","v":55.121396160543704},{"$f":"'BAU projected Energy Balances'!K222","v":753.31374668612045},{"$f":"'BAU projected Energy Balances'!L222","v":455.58512995571601},{"$f":"'BAU projected Energy Balances'!M222","v":7737.4786005593742},{"$f":"'BAU projected Energy Balances'!N222","v":0},{"$f":"'BAU projected Energy Balances'!O222","v":0},{"$f":"'BAU projected Energy Balances'!P222","v":9001.4988733617538}]
[null,null,"    Industry - non metallic mineral",null,{"$f":"'BAU projected Energy Balances'!D223","v":10.869698182549996},{"$f":"'BAU projected Energy Balances'!E223","v":0},{"$f":"'BAU projected Energy Balances'!F223","v":0},{"$f":"'BAU projected Energy Balances'!G223","v":79.659031247338902},{"$f":"'BAU projected Energy Balances'!H223","v":55.414778430023375},{"$f":"'BAU projected Energy Balances'!I223","v":0},{"$f":"'BAU projected Energy Balances'!J223","v":145.94350785991227},{"$f":"'BAU projected Energy Balances'!K223","v":6322.8643662208124},{"$f":"'BAU projected Energy Balances'!L223","v":1970.9313622084208},{"$f":"'BAU projected Energy Balances'!M223","v":5628.3435071250424},{"$f":"'BAU projected Energy Balances'!N223","v":0},{"$f":"'BAU projected Energy Balances'!O223","v":9700.3821659423447},{"$f":"'BAU projected Energy Balances'!P223","v":23768.464909356531}]
[null,null,"    Industry - food processing and beverage",null,{"$f":"'BAU projected Energy Balances'!D224","v":72.464654550333307},{"$f":"'BAU projected Energy Balances'!E224","v":0},{"$f":"'BAU projected Energy Balances'!F224","v":0},{"$f":"'BAU projected Energy Balances'!G224","v":19.914757811834725},{"$f":"'BAU projected Energy Balances'!H224","v":113.9081556617147},{"$f":"'BAU projected Energy Balances'!I224","v":0},{"$f":"'BAU projected Energy Balances'!J224","v":206.28756802388273},{"$f":"'BAU projected Energy Balances'!K224","v":435.92775188943006},{"$f":"'BAU projected Energy Balances'!L224","v":1103.2169146927647},{"$f":"'BAU projected Energy Balances'!M224","v":2933.6694925672991},{"$f":"'BAU projected Energy Balances'!N224","v":105.09672943240729},{"$f":"'BAU projected Energy Balances'!O224","v":16.622441900023603},{"$f":"'BAU projected Energy Balances'!P224","v":4800.8208985058072}]
[null,null,"    Industry - construction",null,{"$f":"'BAU projected Energy Balances'!D225","v":0},{"$f":"'BAU projected Energy Balances'!E225","v":0},{"$f":"'BAU projected Energy Balances'!F225","v":0},{"$f":"'BAU projected Energy Balances'!G225","v":487.91156638995074},{"$f":"'BAU projected Energy Balances'!H225","v":0},{"$f":"'BAU projected Energy Balances'!I225","v":0},{"$f":"'BAU projected Energy Balances'!J225","v":487.91156638995074},{"$f":"'BAU projected Energy Balances'!K225","v":1.9119638240764478},{"$f":"'BAU projected Energy Balances'!L225","v":4.2054011995912255},{"$f":"'BAU projected Energy Balances'!M225","v":1075.4796510430017},{"$f":"'BAU projected Energy Balances'!N225","v":0},{"$f":"'BAU projected Energy Balances'!O225","v":0},{"$f":"'BAU projected Energy Balances'!P225","v":1569.5085824566202}]
[null,null,"    Industry - mining",null,{"$f":"'BAU projected Energy Balances'!D226","v":0},{"$f":"'BAU projected Energy Balances'!E226","v":0},{"$f":"'BAU projected Energy Balances'!F226","v":0},{"$f":"'BAU projected Energy Balances'!G226","v":1247.9914895416427},{"$f":"'BAU projected Energy Balances'!H226","v":0},{"$f":"'BAU projected Energy Balances'!I226","v":0},{"$f":"'BAU projected Energy Balances'!J226","v":1247.9914895416427},{"$f":"'BAU projected Energy Balances'!K226","v":36.327312657452502},{"$f":"'BAU projected Energy Balances'!L226","v":131.76923758719172},{"$f":"'BAU projected Energy Balances'!M226","v":388.36765176552842},{"$f":"'BAU projected Energy Balances'!N226","v":0},{"$f":"'BAU projected Energy Balances'!O226","v":0},{"$f":"'BAU projected Energy Balances'!P226","v":1804.4556915518156}]
[null,null,"    Industry - machinery",null,{"$f":"'BAU projected Energy Balances'!D227","v":18.116163637583327},{"$f":"'BAU projected Energy Balances'!E227","v":0},{"$f":"'BAU projected Energy Balances'!F227","v":0},{"$f":"'BAU projected Energy Balances'!G227","v":9.9573789059173627},{"$f":"'BAU projected Energy Balances'!H227","v":0},{"$f":"'BAU projected Energy Balances'!I227","v":0},{"$f":"'BAU projected Energy Balances'!J227","v":28.07354254350069},{"$f":"'BAU projected Energy Balances'!K227","v":5.7358914722293424},{"$f":"'BAU projected Energy Balances'!L227","v":23.830606797683608},{"$f":"'BAU projected Energy Balances'!M227","v":206.133599783242},{"$f":"'BAU projected Energy Balances'!N227","v":0},{"$f":"'BAU projected Energy Balances'!O227","v":0},{"$f":"'BAU projected Energy Balances'!P227","v":263.77364059665564}]
[null,null,"    Industry - non ferrous metals",null,{"$f":"'BAU projected Energy Balances'!D228","v":134.05961091811659},{"$f":"'BAU projected Energy Balances'!E228","v":0},{"$f":"'BAU projected Energy Balances'!F228","v":0},{"$f":"'BAU projected Energy Balances'!G228","v":43.148641925641904},{"$f":"'BAU projected Energy Balances'!H228","v":0},{"$f":"'BAU projected Energy Balances'!I228","v":0},{"$f":"'BAU projected Energy Balances'!J228","v":177.20825284375849},{"$f":"'BAU projected Energy Balances'!K228","v":2076.3927129470221},{"$f":"'BAU projected Energy Balances'!L228","v":95.32242719073443},{"$f":"'BAU projected Energy Balances'!M228","v":6145.1712283207071},{"$f":"'BAU projected Energy Balances'!N228","v":10376.693408040541},{"$f":"'BAU projected Energy Balances'!O228","v":0},{"$f":"'BAU projected Energy Balances'!P228","v":18870.788029342762}]
[null,null,"    Industry - paper and pulp",null,{"$f":"'BAU projected Energy Balances'!D229","v":3.6232327275166649},{"$f":"'BAU projected Energy Balances'!E229","v":0},{"$f":"'BAU projected Energy Balances'!F229","v":0},{"$f":"'BAU projected Energy Balances'!G229","v":33.191263019724545},{"$f":"'BAU projected Energy Balances'!H229","v":0},{"$f":"'BAU projected Energy Balances'!I229","v":0},{"$f":"'BAU projected Energy Balances'!J229","v":36.81449574724121},{"$f":"'BAU projected Energy Balances'!K229","v":82.214444435287234},{"$f":"'BAU projected Energy Balances'!L229","v":283.1636807724758},{"$f":"'BAU projected Energy Balances'!M229","v":663.21245147651769},{"$f":"'BAU projected Energy Balances'!N229","v":0},{"$f":"'BAU projected Energy Balances'!O229","v":0},{"$f":"'BAU projected Energy Balances'!P229","v":1065.4050724315221}]
[null,null,"    Industry - transport equipment",null,{"$f":"'BAU projected Energy Balances'!D230","v":83.334352732883303},{"$f":"'BAU projected Energy Balances'!E230","v":0},{"$f":"'BAU projected Energy Balances'!F230","v":0},{"$f":"'BAU projected Energy Balances'!G230","v":23.233884113807179},{"$f":"'BAU projected Energy Balances'!H230","v":0},{"$f":"'BAU projected Energy Balances'!I230","v":0},{"$f":"'BAU projected Energy Balances'!J230","v":106.56823684669048},{"$f":"'BAU projected Energy Balances'!K230","v":0},{"$f":"'BAU projected Energy Balances'!L230","v":11.214403198909933},{"$f":"'BAU projected Energy Balances'!M230","v":531.76493857126195},{"$f":"'BAU projected Energy Balances'!N230","v":0},{"$f":"'BAU projected Energy Balances'!O230","v":0},{"$f":"'BAU projected Energy Balances'!P230","v":649.54757861686232}]
[null,null,"    Industry - textile and leather",null,{"$f":"'BAU projected Energy Balances'!D231","v":43.478792730199984},{"$f":"'BAU projected Energy Balances'!E231","v":0},{"$f":"'BAU projected Energy Balances'!F231","v":0},{"$f":"'BAU projected Energy Balances'!G231","v":19.914757811834725},{"$f":"'BAU projected Energy Balances'!H231","v":0},{"$f":"'BAU projected Energy Balances'!I231","v":0},{"$f":"'BAU projected Energy Balances'!J231","v":63.39355054203471},{"$f":"'BAU projected Energy Balances'!K231","v":678.74715754713873},{"$f":"'BAU projected Energy Balances'!L231","v":1522.3552342520236},{"$f":"'BAU projected Energy Balances'!M231","v":3578.9572831931},{"$f":"'BAU projected Energy Balances'!N231","v":0},{"$f":"'BAU projected Energy Balances'!O231","v":0},{"$f":"'BAU projected Energy Balances'!P231","v":5843.4532255342965}]
[null,null,"    Industry - miscellaneous",null,{"$f":"'BAU projected Energy Balances'!D232","v":0},{"$f":"'BAU projected Energy Balances'!E232","v":0},{"$f":"'BAU projected Energy Balances'!F232","v":0},{"$f":"'BAU projected Energy Balances'!G232","v":0},{"$f":"'BAU projected Energy Balances'!H232","v":0},{"$f":"'BAU projected Energy Balances'!I232","v":0},{"$f":"'BAU projected Energy Balances'!J232","v":0},{"$f":"'BAU projected Energy Balances'!K232","v":0},{"$f":"'BAU projected Energy Balances'!L232","v":1.4018003998637416},{"$f":"'BAU projected Energy Balances'!M232","v":1855.2023980491781},{"$f":"'BAU projected Energy Balances'!N232","v":0},{"$f":"'BAU projected Energy Balances'!O232","v":0},{"$f":"'BAU projected Energy Balances'!P232","v":1856.6041984490419}]
[null,null,"    Transport - road",null,{"$f":"'BAU projected Energy Balances'!D233","v":11119.701240748644},{"$f":"'BAU projected Energy Balances'!E233","v":6959.5483196382684},{"$f":"'BAU projected Energy Balances'!F233","v":0},{"$f":"'BAU projected Energy Balances'!G233","v":54526.606888803479},{"$f":"'BAU projected Energy Balances'!H233","v":0},{"$f":"'BAU projected Energy Balances'!I233","v":0},{"$f":"'BAU projected Energy Balances'!J233","v":72605.856449190382},{"$f":"'BAU projected Energy Balances'!K233","v":0},{"$f":"'BAU projected Energy Balances'!L233","v":0},{"$f":"'BAU projected Energy Balances'!M233","v":256.92013886027263},{"$f":"'BAU projected Energy Balances'!N233","v":0},{"$f":"'BAU projected Energy Balances'!O233","v":0},{"$f":"'BAU projected Energy Balances'!P233","v":72862.776588050649}]
[null,null,"    Transport - rail",null,{"$f":"'BAU projected Energy Balances'!D234","v":0},{"$f":"'BAU projected Energy Balances'!E234","v":0},{"$f":"'BAU projected Energy Balances'!F234","v":0},{"$f":"'BAU projected Energy Balances'!G234","v":448.08205076628138},{"$f":"'BAU projected Energy Balances'!H234","v":0},{"$f":"'BAU projected Energy Balances'!I234","v":0},{"$f":"'BAU projected Energy Balances'!J234","v":448.08205076628138},{"$f":"'BAU projected Energy Balances'!K234","v":0},{"$f":"'BAU projected Energy Balances'!L234","v":0},{"$f":"'BAU projected Energy Balances'!M234","v":0},{"$f":"'BAU projected Energy Balances'!N234","v":0},{"$f":"'BAU projected Energy Balances'!O234","v":0},{"$f":"'BAU projected Energy Balances'!P234","v":448.08205076628138}]
[null,null,"    Transport - domestic air",null,{"$f":"'BAU projected Energy Balances'!D235","v":0},{"$f":"'BAU projected Energy Balances'!E235","v":0},{"$f":"'BAU projected Energy Balances'!F235","v":4505.2340489437202},{"$f":"'BAU projected Energy Balances'!G235","v":0},{"$f":"'BAU projected Energy Balances'!H235","v":0},{"$f":"'BAU projected Energy Balances'!I235","v":0},{"$f":"'BAU projected Energy Balances'!J235","v":4505.2340489437202},{"$f":"'BAU projected Energy Balances'!K235","v":0},{"$f":"'BAU projected Energy Balances'!L235","v":0},{"$f":"'BAU projected Energy Balances'!M235","v":0},{"$f":"'BAU projected Energy Balances'!N235","v":0},{"$f":"'BAU projected Energy Balances'!O235","v":0},{"$f":"'BAU projected Energy Balances'!P235","v":4505.2340489437202}]
[null,null,"    Transport - navigation",null,{"$f":"'BAU projected Energy Balances'!D236","v":0},{"$f":"'BAU projected Energy Balances'!E236","v":0},{"$f":"'BAU projected Energy Balances'!F236","v":0},{"$f":"'BAU projected Energy Balances'!G236","v":0},{"$f":"'BAU projected Energy Balances'!H236","v":563.3835807052377},{"$f":"'BAU projected Energy Balances'!I236","v":0},{"$f":"'BAU projected Energy Balances'!J236","v":563.3835807052377},{"$f":"'BAU projected Energy Balances'!K236","v":0},{"$f":"'BAU projected Energy Balances'!L236","v":0},{"$f":"'BAU projected Energy Balances'!M236","v":0},{"$f":"'BAU projected Energy Balances'!N236","v":0},{"$f":"'BAU projected Energy Balances'!O236","v":0},{"$f":"'BAU projected Energy Balances'!P236","v":563.3835807052377}]
[null,null,"    Households",null,{"$f":"'BAU projected Energy Balances'!D237","v":887.6920182415829},{"$f":"'BAU projected Energy Balances'!E237","v":0},{"$f":"'BAU projected Energy Balances'!F237","v":0},{"$f":"'BAU projected Energy Balances'!G237","v":0},{"$f":"'BAU projected Energy Balances'!H237","v":0},{"$f":"'BAU projected Energy Balances'!I237","v":198.81819332493669},{"$f":"'BAU projected Energy Balances'!J237","v":1086.5102115665195},{"$f":"'BAU projected Energy Balances'!K237","v":2898.5371572998943},{"$f":"'BAU projected Energy Balances'!L237","v":3260.587730083063},{"$f":"'BAU projected Energy Balances'!M237","v":32861.878226313944},{"$f":"'BAU projected Energy Balances'!N237","v":0},{"$f":"'BAU projected Energy Balances'!O237","v":0},{"$f":"'BAU projected Energy Balances'!P237","v":40107.513325263419}]
[null,null,"    Services",null,{"$f":"'BAU projected Energy Balances'!D238","v":2068.8658874120156},{"$f":"'BAU projected Energy Balances'!E238","v":0},{"$f":"'BAU projected Energy Balances'!F238","v":0},{"$f":"'BAU projected Energy Balances'!G238","v":0},{"$f":"'BAU projected Energy Balances'!H238","v":0},{"$f":"'BAU projected Energy Balances'!I238","v":0},{"$f":"'BAU projected Energy Balances'!J238","v":2068.8658874120156},{"$f":"'BAU projected Energy Balances'!K238","v":9986.1870531512868},{"$f":"'BAU projected Energy Balances'!L238","v":1135.4583238896309},{"$f":"'BAU projected Energy Balances'!M238","v":9443.3088248525801},{"$f":"'BAU projected Energy Balances'!N238","v":102.95189821950102},{"$f":"'BAU projected Energy Balances'!O238","v":0},{"$f":"'BAU projected Energy Balances'!P238","v":22736.771987525011}]
[null,null,"    Agriculture & Fishery",null,{"$f":"'BAU projected Energy Balances'!D239","v":0},{"$f":"'BAU projected Energy Balances'!E239","v":0},{"$f":"'BAU projected Energy Balances'!F239","v":0},{"$f":"'BAU projected Energy Balances'!G239","v":9018.0661624591594},{"$f":"'BAU projected Energy Balances'!H239","v":0},{"$f":"'BAU projected Energy Balances'!I239","v":0},{"$f":"'BAU projected Energy Balances'!J239","v":9018.0661624591594},{"$f":"'BAU projected Energy Balances'!K239","v":0},{"$f":"'BAU projected Energy Balances'!L239","v":0},{"$f":"'BAU projected Energy Balances'!M239","v":397.32998219088677},{"$f":"'BAU projected Energy Balances'!N239","v":0},{"$f":"'BAU projected Energy Balances'!O239","v":0},{"$f":"'BAU projected Energy Balances'!P239","v":9415.3961446500471}]
[null,null,"    Non energy uses",null,{"$f":"'BAU projected Energy Balances'!D240","v":0},{"$f":"'BAU projected Energy Balances'!E240","v":0},{"$f":"'BAU projected Energy Balances'!F240","v":0},{"$f":"'BAU projected Energy Balances'!G240","v":0},{"$f":"'BAU projected Energy Balances'!H240","v":0},{"$f":"'BAU projected Energy Balances'!I240","v":0},{"$f":"'BAU projected Energy Balances'!J240","v":0},{"$f":"'BAU projected Energy Balances'!K240","v":0},{"$f":"'BAU projected Energy Balances'!L240","v":0},{"$f":"'BAU projected Energy Balances'!M240","v":0},{"$f":"'BAU projected Energy Balances'!N240","v":0},{"$f":"'BAU projected Energy Balances'!O240","v":0},{"$f":"'BAU projected Energy Balances'!P240","v":0}]
[]
[]
[null,null,{"$f":"'BAU projected Energy Balances'!B243","v":"Electricity balance in GWh - 2035"}]
[null,null,"Electricity consumption",null,"Gwh",null,"Electricity production","Gwh","Share of production*","Efficiency"]
[null,null,"Total consumption",null,{"$f":"'BAU projected Energy Balances'!D245","v":696115.16851474333},null,"Total",{"$f":"'BAU projected Energy Balances'!G245","v":839579.95959324075}]
[null,null,"    Industry - steel",null,{"$f":"'BAU projected Energy Balances'!D246","v":4916.5386789022978},null,"Losses",{"$f":"'BAU projected Energy Balances'!G246","v":143464.79107849739},{"$f":"'BAU projected Energy Balances'!H246","v":0.17087686460263193}]
[null,null,"    Industry - chemical",null,{"$f":"'BAU projected Energy Balances'!D247","v":48604.138081385725},null,"Fossil",{"$f":"'BAU projected Energy Balances'!G247","v":569616.12408425193},{"$f":"'BAU projected Energy Balances'!H247","v":0.67845369291594249}]
[null,null,"    Industry - non metallic mineral",null,{"$f":"'BAU projected Energy Balances'!D248","v":59469.913061242856},null,"Lignite",{"$f":"'BAU projected Energy Balances'!G248","v":103959.29633177952},{"$f":"'BAU projected Energy Balances'!H248","v":0.12382298451018967},{"$f":"'BAU projected Energy Balances'!I248","v":0.12948446223070259}]
[null,null,"    Industry - food processing and beverage",null,{"$f":"'BAU projected Energy Balances'!D249","v":22770.661852711226},null,"Coal",{"$f":"'BAU projected Energy Balances'!G249","v":140315.38404478438},{"$f":"'BAU projected Energy Balances'!H249","v":0.1671256947495082},{"$f":"'BAU projected Energy Balances'!I249","v":0.39264765009118185}]
[null,null,"    Industry - construction",null,{"$f":"'BAU projected Energy Balances'!D250","v":9191.6502633620257},null,"Oil",{"$f":"'BAU projected Energy Balances'!G250","v":7132.6692902013774},{"$f":"'BAU projected Energy Balances'!H250","v":8.4955211337547996E-3},{"$f":"'BAU projected Energy Balances'!I250","v":0.41194360678072844}]
[null,null,"    Industry - mining",null,{"$f":"'BAU projected Energy Balances'!D251","v":7071.7337162293315},null,"Natural Gas",{"$f":"'BAU projected Energy Balances'!G251","v":318208.77441748668},{"$f":"'BAU projected Energy Balances'!H251","v":0.37900949252248983},{"$f":"'BAU projected Energy Balances'!I251","v":0.46711260891910655}]
[null,null,"    Industry - machinery",null,{"$f":"'BAU projected Energy Balances'!D252","v":6908.1698071464762},null,"Nuclear",{"$f":"'BAU projected Energy Balances'!G252","v":0},{"$f":"'BAU projected Energy Balances'!H252","v":0}]
[null,null,"    Industry - non ferrous metals",null,{"$f":"'BAU projected Energy Balances'!D253","v":81021.863434513201},null,"Net import",{"$f":"'BAU projected Energy Balances'!G253","v":0},{"$f":"'BAU projected Energy Balances'!H253","v":0}]
[null,null,"    Industry - paper and pulp",null,{"$f":"'BAU projected Energy Balances'!D254","v":12886.270327351227},null,"Renewables",{"$f":"'BAU projected Energy Balances'!G254","v":269963.83550898882},{"$f":"'BAU projected Energy Balances'!H254","v":0.32154630708405757}]
[null,null,"    Industry - transport equipment",null,{"$f":"'BAU projected Energy Balances'!D255","v":8518.1518141973265},null,"Hydro",{"$f":"'BAU projected Energy Balances'!G255","v":215346.31841720396},{"$f":"'BAU projected Energy Balances'!H255","v":0.256492923582329}]
[null,null,"    Industry - textile and leather",null,{"$f":"'BAU projected Energy Balances'!D256","v":55711.150287809396},null,"Wind",{"$f":"'BAU projected Energy Balances'!G256","v":37372.749657696339},{"$f":"'BAU projected Energy Balances'!H256","v":4.4513627595163974E-2}]
[null,null,"    Industry - miscellaneous",null,{"$f":"'BAU projected Energy Balances'!D257","v":14974.115519761792},null,"Solar",{"$f":"'BAU projected Energy Balances'!G257","v":622.18428160929284},{"$f":"'BAU projected Energy Balances'!H257","v":7.4106614206314344E-4}]
[null,null,"    Transport - road",null,{"$f":"'BAU projected Energy Balances'!D258","v":0},null,"Biomass",{"$f":"'BAU projected Energy Balances'!G258","v":5638.1441601501892},{"$f":"'BAU projected Energy Balances'!H258","v":6.7154344213763203E-3}]
[null,null,"    Transport - rail",null,{"$f":"'BAU projected Energy Balances'!D259","v":2575.3297841869175},null,"Geothermal",{"$f":"'BAU projected Energy Balances'!G259","v":10984.438992329009},{"$f":"'BAU projected Energy Balances'!H259","v":1.3083255343125084E-2}]
[null,null,"    Transport - domestic air",null,{"$f":"'BAU projected Energy Balances'!D260","v":0}]
[null,null,"    Transport - navigation",null,{"$f":"'BAU projected Energy Balances'!D261","v":0}]
[null,null,"    Households",null,{"$f":"'BAU projected Energy Balances'!D262","v":153624.99625446767}]
[null,null,"    Services",null,{"$f":"'BAU projected Energy Balances'!D263","v":192216.4573916049}]
[null,null,"    Agriculture & Fishery",null,{"$f":"'BAU projected Energy Balances'!D264","v":15654.028239870915}]
[null,null,"    Non energy - chemical feedstocs",null,{"$f":"'BAU projected Energy Balances'!D265","v":0}]
["Projected Energy balance in the year 2050"]
[]
[]
[null,null,{"$f":"'BAU projected Energy Balances'!B301","v":"Fossil fuel balance - 2050 - Country X"}]
[null,null,"Unit : ktoe",null,"LPG","Gasoline","Jet Fuel","Diesel","Fueloil","Kerosene and other","Total oil products","Coal","Lignite","Gas","Coke","Petrocoke","Total"]
[null,null,"Unit",null,{"$f":"'BAU projected Energy Balances'!D303","v":"ktoe"},{"$f":"'BAU projected Energy Balances'!E303","v":"ktoe"},{"$f":"'BAU projected Energy Balances'!F303","v":"ktoe"},{"$f":"'BAU projected Energy Balances'!G303","v":"ktoe"},{"$f":"'BAU projected Energy Balances'!H303","v":"ktoe"},{"$f":"'BAU projected Energy Balances'!I303","v":"ktoe"},{"$f":"'BAU projected Energy Balances'!J303","v":"ktoe"},{"$f":"'BAU projected Energy Balances'!K303","v":"ktoe"},{"$f":"'BAU projected Energy Balances'!L303","v":"ktoe"},{"$f":"'BAU projected Energy Balances'!M303","v":"ktoe"},{"$f":"'BAU projected Energy Balances'!N303","v":"ktoe"},{"$f":"'BAU projected Energy Balances'!O303","v":"ktoe"},{"$f":"'BAU projected Energy Balances'!P303","v":"ktoe"}]
[null,null,"Total consumption",null,{"$f":"'BAU projected Energy Balances'!D304","v":19481.194870326104},{"$f":"'BAU projected Energy Balances'!E304","v":9366.6357324380424},{"$f":"'BAU projected Energy Balances'!F304","v":6063.451863213174},{"$f":"'BAU projected Energy Balances'!G304","v":89927.331031566369},{"$f":"'BAU projected Energy Balances'!H304","v":1939.1058898695997},{"$f":"'BAU projected Energy Balances'!I304","v":267.58311147883802},{"$f":"'BAU projected Energy Balances'!J304","v":127045.30249889214},{"$f":"'BAU projected Energy Balances'!K304","v":72727.809259861679},{"$f":"'BAU projected Energy Balances'!L304","v":106417.74673287562},{"$f":"'BAU projected Energy Balances'!M304","v":178953.56420816985},{"$f":"'BAU projected Energy Balances'!N304","v":14245.669175166957},{"$f":"'BAU projected Energy Balances'!O304","v":13077.808845044716},{"$f":"'BAU projected Energy Balances'!P304","v":512467.90072001098}]
[null,null,"    Fossil power plants",null,{"$f":"'BAU projected Energy Balances'!D305","v":0},{"$f":"'BAU projected Energy Balances'!E305","v":0},{"$f":"'BAU projected Energy Balances'!F305","v":0},{"$f":"'BAU projected Energy Balances'!G305","v":1063.1714661722121},{"$f":"'BAU projected Energy Balances'!H305","v":940.54922435982735},{"$f":"'BAU projected Energy Balances'!I305","v":0},{"$f":"'BAU projected Energy Balances'!J305","v":2003.7206905320393},{"$f":"'BAU projected Energy Balances'!K305","v":41354.726059343913},{"$f":"'BAU projected Energy Balances'!L305","v":92911.29974389117},{"$f":"'BAU projected Energy Balances'!M305","v":78833.974418746875},{"$f":"'BAU projected Energy Balances'!N305","v":0},{"$f":"'BAU projected Energy Balances'!O305","v":0},{"$f":"'BAU projected Energy Balances'!P305","v":215103.72091251402}]
[null,null,"Final consumption",null,{"$f":"'BAU projected Energy Balances'!D306","v":19481.194870326104},{"$f":"'BAU projected Energy Balances'!E306","v":9366.6357324380424},{"$f":"'BAU projected Energy Balances'!F306","v":6063.451863213174},{"$f":"'BAU projected Energy Balances'!G306","v":88864.159565394162},{"$f":"'BAU projected Energy Balances'!H306","v":998.5566655097723},{"$f":"'BAU projected Energy Balances'!I306","v":267.58311147883802},{"$f":"'BAU projected Energy Balances'!J306","v":125041.5818083601},{"$f":"'BAU projected Energy Balances'!K306","v":31373.083200517758},{"$f":"'BAU projected Energy Balances'!L306","v":13506.446988984446},{"$f":"'BAU projected Energy Balances'!M306","v":100119.58978942297},{"$f":"'BAU projected Energy Balances'!N306","v":14245.669175166957},{"$f":"'BAU projected Energy Balances'!O306","v":13077.808845044716},{"$f":"'BAU projected Energy Balances'!P306","v":297364.17980749696}]
[null,null,"    Industry - steel",null,{"$f":"'BAU projected Energy Balances'!D307","v":0},{"$f":"'BAU projected Energy Balances'!E307","v":0},{"$f":"'BAU projected Energy Balances'!F307","v":0},{"$f":"'BAU projected Energy Balances'!G307","v":75.940819012300864},{"$f":"'BAU projected Energy Balances'!H307","v":0},{"$f":"'BAU projected Energy Balances'!I307","v":0},{"$f":"'BAU projected Energy Balances'!J307","v":75.940819012300864},{"$f":"'BAU projected Energy Balances'!K307","v":43.745276772375483},{"$f":"'BAU projected Energy Balances'!L307","v":49.052608145494567},{"$f":"'BAU projected Energy Balances'!M307","v":924.76228471014338},{"$f":"'BAU projected Energy Balances'!N307","v":0},{"$f":"'BAU projected Energy Balances'!O307","v":0},{"$f":"'BAU projected Energy Balances'!P307","v":1093.5009886403143}]
[null,null,"    Industry - chemical",null,{"$f":"'BAU projected Energy Balances'!D308","v":43.887547893100113},{"$f":"'BAU projected Energy Balances'!E308","v":0},{"$f":"'BAU projected Energy Balances'!F308","v":0},{"$f":"'BAU projected Energy Balances'!G308","v":17.868428002894319},{"$f":"'BAU projected Energy Balances'!H308","v":12.430165960702562},{"$f":"'BAU projected Energy Balances'!I308","v":0},{"$f":"'BAU projected Energy Balances'!J308","v":74.186141856696992},{"$f":"'BAU projected Energy Balances'!K308","v":1013.8611204891729},{"$f":"'BAU projected Energy Balances'!L308","v":613.157601818682},{"$f":"'BAU projected Energy Balances'!M308","v":10413.627466953354},{"$f":"'BAU projected Energy Balances'!N308","v":0},{"$f":"'BAU projected Energy Balances'!O308","v":0},{"$f":"'BAU projected Energy Balances'!P308","v":12114.832331117907}]
[null,null,"    Industry - non metallic mineral",null,{"$f":"'BAU projected Energy Balances'!D309","v":14.629182631033371},{"$f":"'BAU projected Energy Balances'!E309","v":0},{"$f":"'BAU projected Energy Balances'!F309","v":0},{"$f":"'BAU projected Energy Balances'!G309","v":107.2105680173659},{"$f":"'BAU projected Energy Balances'!H309","v":74.580995764215359},{"$f":"'BAU projected Energy Balances'!I309","v":0},{"$f":"'BAU projected Energy Balances'!J309","v":196.42074641261462},{"$f":"'BAU projected Energy Balances'!K309","v":8509.7429580144526},{"$f":"'BAU projected Energy Balances'!L309","v":2652.6141174063596},{"$f":"'BAU projected Energy Balances'!M309","v":7575.0093234517835},{"$f":"'BAU projected Energy Balances'!N309","v":0},{"$f":"'BAU projected Energy Balances'!O309","v":13055.437226785842},{"$f":"'BAU projected Energy Balances'!P309","v":31989.22437207105}]
[null,null,"    Industry - food processing and beverage",null,{"$f":"'BAU projected Energy Balances'!D310","v":97.527884206889141},{"$f":"'BAU projected Energy Balances'!E310","v":0},{"$f":"'BAU projected Energy Balances'!F310","v":0},{"$f":"'BAU projected Energy Balances'!G310","v":26.802642004341475},{"$f":"'BAU projected Energy Balances'!H310","v":153.30538018199823},{"$f":"'BAU projected Energy Balances'!I310","v":0},{"$f":"'BAU projected Energy Balances'!J310","v":277.63590639322888},{"$f":"'BAU projected Energy Balances'!K310","v":586.7013590648005},{"$f":"'BAU projected Energy Balances'!L310","v":1484.784715788624},{"$f":"'BAU projected Energy Balances'!M310","v":3948.3328851537426},{"$f":"'BAU projected Energy Balances'!N310","v":141.4463606044946},{"$f":"'BAU projected Energy Balances'!O310","v":22.371618258874147},{"$f":"'BAU projected Energy Balances'!P310","v":6461.2728452637648}]
[null,null,"    Industry - construction",null,{"$f":"'BAU projected Energy Balances'!D311","v":0},{"$f":"'BAU projected Energy Balances'!E311","v":0},{"$f":"'BAU projected Energy Balances'!F311","v":0},{"$f":"'BAU projected Energy Balances'!G311","v":656.66472910636617},{"$f":"'BAU projected Energy Balances'!H311","v":0},{"$f":"'BAU projected Energy Balances'!I311","v":0},{"$f":"'BAU projected Energy Balances'!J311","v":656.66472910636617},{"$f":"'BAU projected Energy Balances'!K311","v":2.5732515748456168},{"$f":"'BAU projected Energy Balances'!L311","v":5.6599163244801423},{"$f":"'BAU projected Energy Balances'!M311","v":1447.4540108506592},{"$f":"'BAU projected Energy Balances'!N311","v":0},{"$f":"'BAU projected Energy Balances'!O311","v":0},{"$f":"'BAU projected Energy Balances'!P311","v":2112.3519078563513}]
[null,null,"    Industry - mining",null,{"$f":"'BAU projected Energy Balances'!D312","v":0},{"$f":"'BAU projected Energy Balances'!E312","v":0},{"$f":"'BAU projected Energy Balances'!F312","v":0},{"$f":"'BAU projected Energy Balances'!G312","v":1679.6322322720657},{"$f":"'BAU projected Energy Balances'!H312","v":0},{"$f":"'BAU projected Energy Balances'!I312","v":0},{"$f":"'BAU projected Energy Balances'!J312","v":1679.6322322720657},{"$f":"'BAU projected Energy Balances'!K312","v":48.891779922066711},{"$f":"'BAU projected Energy Balances'!L312","v":177.34404483371114},{"$f":"'BAU projected Energy Balances'!M312","v":522.69172614051581},{"$f":"'BAU projected Energy Balances'!N312","v":0},{"$f":"'BAU projected Energy Balances'!O312","v":0},{"$f":"'BAU projected Energy Balances'!P312","v":2428.5597831683594}]
[null,null,"    Industry - machinery",null,{"$f":"'BAU projected Energy Balances'!D313","v":24.381971051722285},{"$f":"'BAU projected Energy Balances'!E313","v":0},{"$f":"'BAU projected Energy Balances'!F313","v":0},{"$f":"'BAU projected Energy Balances'!G313","v":13.401321002170738},{"$f":"'BAU projected Energy Balances'!H313","v":0},{"$f":"'BAU projected Energy Balances'!I313","v":0},{"$f":"'BAU projected Energy Balances'!J313","v":37.783292053893021},{"$f":"'BAU projected Energy Balances'!K313","v":7.7197547245368483},{"$f":"'BAU projected Energy Balances'!L313","v":32.072859172054137},{"$f":"'BAU projected Energy Balances'!M313","v":277.42868541304301},{"$f":"'BAU projected Energy Balances'!N313","v":0},{"$f":"'BAU projected Energy Balances'!O313","v":0},{"$f":"'BAU projected Energy Balances'!P313","v":355.00459136352703}]
[null,null,"    Industry - non ferrous metals",null,{"$f":"'BAU projected Energy Balances'!D314","v":180.42658578274489},{"$f":"'BAU projected Energy Balances'!E314","v":0},{"$f":"'BAU projected Energy Balances'!F314","v":0},{"$f":"'BAU projected Energy Balances'!G314","v":58.07239100940653},{"$f":"'BAU projected Energy Balances'!H314","v":0},{"$f":"'BAU projected Energy Balances'!I314","v":0},{"$f":"'BAU projected Energy Balances'!J314","v":238.49897679215144},{"$f":"'BAU projected Energy Balances'!K314","v":2794.5512102823395},{"$f":"'BAU projected Energy Balances'!L314","v":128.29143668821655},{"$f":"'BAU projected Energy Balances'!M314","v":8270.5913897772389},{"$f":"'BAU projected Energy Balances'!N314","v":13965.663114378469},{"$f":"'BAU projected Energy Balances'!O314","v":0},{"$f":"'BAU projected Energy Balances'!P314","v":25397.596127918416}]
[null,null,"    Industry - paper and pulp",null,{"$f":"'BAU projected Energy Balances'!D315","v":4.8763942103444569},{"$f":"'BAU projected Energy Balances'!E315","v":0},{"$f":"'BAU projected Energy Balances'!F315","v":0},{"$f":"'BAU projected Energy Balances'!G315","v":44.671070007235798},{"$f":"'BAU projected Energy Balances'!H315","v":0},{"$f":"'BAU projected Energy Balances'!I315","v":0},{"$f":"'BAU projected Energy Balances'!J315","v":49.547464217580256},{"$f":"'BAU projected Energy Balances'!K315","v":110.64981771836149},{"$f":"'BAU projected Energy Balances'!L315","v":381.10103251499623},{"$f":"'BAU projected Energy Balances'!M315","v":892.59664002457305},{"$f":"'BAU projected Energy Balances'!N315","v":0},{"$f":"'BAU projected Energy Balances'!O315","v":0},{"$f":"'BAU projected Energy Balances'!P315","v":1433.894954475511}]
[null,null,"    Industry - transport equipment",null,{"$f":"'BAU projected Energy Balances'!D316","v":112.1570668379225},{"$f":"'BAU projected Energy Balances'!E316","v":0},{"$f":"'BAU projected Energy Balances'!F316","v":0},{"$f":"'BAU projected Energy Balances'!G316","v":31.269749005065055},{"$f":"'BAU projected Energy Balances'!H316","v":0},{"$f":"'BAU projected Energy Balances'!I316","v":0},{"$f":"'BAU projected Energy Balances'!J316","v":143.42681584298757},{"$f":"'BAU projected Energy Balances'!K316","v":0},{"$f":"'BAU projected Energy Balances'!L316","v":15.093110198613712},{"$f":"'BAU projected Energy Balances'!M316","v":715.68559425393698},{"$f":"'BAU projected Energy Balances'!N316","v":0},{"$f":"'BAU projected Energy Balances'!O316","v":0},{"$f":"'BAU projected Energy Balances'!P316","v":874.20552029553824}]
[null,null,"    Industry - textile and leather",null,{"$f":"'BAU projected Energy Balances'!D317","v":58.516730524133486},{"$f":"'BAU projected Energy Balances'!E317","v":0},{"$f":"'BAU projected Energy Balances'!F317","v":0},{"$f":"'BAU projected Energy Balances'!G317","v":26.802642004341475},{"$f":"'BAU projected Energy Balances'!H317","v":0},{"$f":"'BAU projected Energy Balances'!I317","v":0},{"$f":"'BAU projected Energy Balances'!J317","v":85.319372528474958},{"$f":"'BAU projected Energy Balances'!K317","v":913.50430907019359},{"$f":"'BAU projected Energy Balances'!L317","v":2048.8897094618114},{"$f":"'BAU projected Energy Balances'!M317","v":4816.8052916641382},{"$f":"'BAU projected Energy Balances'!N317","v":0},{"$f":"'BAU projected Energy Balances'!O317","v":0},{"$f":"'BAU projected Energy Balances'!P317","v":7864.518682724618}]
[null,null,"    Industry - miscellaneous",null,{"$f":"'BAU projected Energy Balances'!D318","v":0},{"$f":"'BAU projected Energy Balances'!E318","v":0},{"$f":"'BAU projected Energy Balances'!F318","v":0},{"$f":"'BAU projected Energy Balances'!G318","v":0},{"$f":"'BAU projected Energy Balances'!H318","v":0},{"$f":"'BAU projected Energy Balances'!I318","v":0},{"$f":"'BAU projected Energy Balances'!J318","v":0},{"$f":"'BAU projected Energy Balances'!K318","v":0},{"$f":"'BAU projected Energy Balances'!L318","v":1.8866387748267139},{"$f":"'BAU projected Energy Balances'!M318","v":2496.8581687173873},{"$f":"'BAU projected Energy Balances'!N318","v":0},{"$f":"'BAU projected Energy Balances'!O318","v":0},{"$f":"'BAU projected Energy Balances'!P318","v":2498.744807492214}]
[null,null,"    Transport - road",null,{"$f":"'BAU projected Energy Balances'!D319","v":14965.653831547137},{"$f":"'BAU projected Energy Balances'!E319","v":9366.6357324380424},{"$f":"'BAU projected Energy Balances'!F319","v":0},{"$f":"'BAU projected Energy Balances'!G319","v":73385.633807886959},{"$f":"'BAU projected Energy Balances'!H319","v":0},{"$f":"'BAU projected Energy Balances'!I319","v":0},{"$f":"'BAU projected Energy Balances'!J319","v":97717.923371872137},{"$f":"'BAU projected Energy Balances'!K319","v":0},{"$f":"'BAU projected Energy Balances'!L319","v":0},{"$f":"'BAU projected Energy Balances'!M319","v":345.78068036987969},{"$f":"'BAU projected Energy Balances'!N319","v":0},{"$f":"'BAU projected Energy Balances'!O319","v":0},{"$f":"'BAU projected Energy Balances'!P319","v":98063.704052242014}]
[null,null,"    Transport - rail",null,{"$f":"'BAU projected Energy Balances'!D320","v":0},{"$f":"'BAU projected Energy Balances'!E320","v":0},{"$f":"'BAU projected Energy Balances'!F320","v":0},{"$f":"'BAU projected Energy Balances'!G320","v":603.05944509768324},{"$f":"'BAU projected Energy Balances'!H320","v":0},{"$f":"'BAU projected Energy Balances'!I320","v":0},{"$f":"'BAU projected Energy Balances'!J320","v":603.05944509768324},{"$f":"'BAU projected Energy Balances'!K320","v":0},{"$f":"'BAU projected Energy Balances'!L320","v":0},{"$f":"'BAU projected Energy Balances'!M320","v":0},{"$f":"'BAU projected Energy Balances'!N320","v":0},{"$f":"'BAU projected Energy Balances'!O320","v":0},{"$f":"'BAU projected Energy Balances'!P320","v":603.05944509768324}]
[null,null,"    Transport - domestic air",null,{"$f":"'BAU projected Energy Balances'!D321","v":0},{"$f":"'BAU projected Energy Balances'!E321","v":0},{"$f":"'BAU projected Energy Balances'!F321","v":6063.451863213174},{"$f":"'BAU projected Energy Balances'!G321","v":0},{"$f":"'BAU projected Energy Balances'!H321","v":0},{"$f":"'BAU projected Energy Balances'!I321","v":0},{"$f":"'BAU projected Energy Balances'!J321","v":6063.451863213174},{"$f":"'BAU projected Energy Balances'!K321","v":0},{"$f":"'BAU projected Energy Balances'!L321","v":0},{"$f":"'BAU projected Energy Balances'!M321","v":0},{"$f":"'BAU projected Energy Balances'!N321","v":0},{"$f":"'BAU projected Energy Balances'!O321","v":0},{"$f":"'BAU projected Energy Balances'!P321","v":6063.451863213174}]
[null,null,"    Transport - navigation",null,{"$f":"'BAU projected Energy Balances'!D322","v":0},{"$f":"'BAU projected Energy Balances'!E322","v":0},{"$f":"'BAU projected Energy Balances'!F322","v":0},{"$f":"'BAU projected Energy Balances'!G322","v":0},{"$f":"'BAU projected Energy Balances'!H322","v":758.24012360285622},{"$f":"'BAU projected Energy Balances'!I322","v":0},{"$f":"'BAU projected Energy Balances'!J322","v":758.24012360285622},{"$f":"'BAU projected Energy Balances'!K322","v":0},{"$f":"'BAU projected Energy Balances'!L322","v":0},{"$f":"'BAU projected Energy Balances'!M322","v":0},{"$f":"'BAU projected Energy Balances'!N322","v":0},{"$f":"'BAU projected Energy Balances'!O322","v":0},{"$f":"'BAU projected Energy Balances'!P322","v":758.24012360285622}]
[null,null,"    Households",null,{"$f":"'BAU projected Energy Balances'!D323","v":1194.7165815343919},{"$f":"'BAU projected Energy Balances'!E323","v":0},{"$f":"'BAU projected Energy Balances'!F323","v":0},{"$f":"'BAU projected Energy Balances'!G323","v":0},{"$f":"'BAU projected Energy Balances'!H323","v":0},{"$f":"'BAU projected Energy Balances'!I323","v":267.58311147883802},{"$f":"'BAU projected Energy Balances'!J323","v":1462.2996930132299},{"$f":"'BAU projected Energy Balances'!K323","v":3901.0493874659542},{"$f":"'BAU projected Energy Balances'!L323","v":4388.3217902469369},{"$f":"'BAU projected Energy Balances'!M323","v":44227.76144265903},{"$f":"'BAU projected Energy Balances'!N323","v":0},{"$f":"'BAU projected Energy Balances'!O323","v":0},{"$f":"'BAU projected Energy Balances'!P323","v":53979.43231338515}]
[null,null,"    Services",null,{"$f":"'BAU projected Energy Balances'!D324","v":2784.4210941066844},{"$f":"'BAU projected Energy Balances'!E324","v":0},{"$f":"'BAU projected Energy Balances'!F324","v":0},{"$f":"'BAU projected Energy Balances'!G324","v":0},{"$f":"'BAU projected Energy Balances'!H324","v":0},{"$f":"'BAU projected Energy Balances'!I324","v":0},{"$f":"'BAU projected Energy Balances'!J324","v":2784.4210941066844},{"$f":"'BAU projected Energy Balances'!K324","v":13440.092975418656},{"$f":"'BAU projected Energy Balances'!L324","v":1528.1774076096385},{"$f":"'BAU projected Energy Balances'!M324","v":12709.450356385927},{"$f":"'BAU projected Energy Balances'!N324","v":138.55970018399472},{"$f":"'BAU projected Energy Balances'!O324","v":0},{"$f":"'BAU projected Energy Balances'!P324","v":30600.701533704905}]
[null,null,"    Agriculture & Fishery",null,{"$f":"'BAU projected Energy Balances'!D325","v":0},{"$f":"'BAU projected Energy Balances'!E325","v":0},{"$f":"'BAU projected Energy Balances'!F325","v":0},{"$f":"'BAU projected Energy Balances'!G325","v":12137.129720965966},{"$f":"'BAU projected Energy Balances'!H325","v":0},{"$f":"'BAU projected Energy Balances'!I325","v":0},{"$f":"'BAU projected Energy Balances'!J325","v":12137.129720965966},{"$f":"'BAU projected Energy Balances'!K325","v":0},{"$f":"'BAU projected Energy Balances'!L325","v":0},{"$f":"'BAU projected Energy Balances'!M325","v":534.75384289760461},{"$f":"'BAU projected Energy Balances'!N325","v":0},{"$f":"'BAU projected Energy Balances'!O325","v":0},{"$f":"'BAU projected Energy Balances'!P325","v":12671.88356386357}]
[null,null,"    Non energy uses",null,{"$f":"'BAU projected Energy Balances'!D326","v":0},{"$f":"'BAU projected Energy Balances'!E326","v":0},{"$f":"'BAU projected Energy Balances'!F326","v":0},{"$f":"'BAU projected Energy Balances'!G326","v":0},{"$f":"'BAU projected Energy Balances'!H326","v":0},{"$f":"'BAU projected Energy Balances'!I326","v":0},{"$f":"'BAU projected Energy Balances'!J326","v":0},{"$f":"'BAU projected Energy Balances'!K326","v":0},{"$f":"'BAU projected Energy Balances'!L326","v":0},{"$f":"'BAU projected Energy Balances'!M326","v":0},{"$f":"'BAU projected Energy Balances'!N326","v":0},{"$f":"'BAU projected Energy Balances'!O326","v":0},{"$f":"'BAU projected Energy Balances'!P326","v":0}]
[]
[]
[null,null,{"$f":"'BAU projected Energy Balances'!B329","v":"Electricity balance in ktoe - 2050"}]
[null,null,"Electricity consumption",null,"Gwh",null,"Electricity production","Gwh","Share of production*","Efficiency"]
[null,null,"Total consumption",null,{"$f":"'BAU projected Energy Balances'!D331","v":936879.36513115873},null,"Total",{"$f":"'BAU projected Energy Balances'!G331","v":1129964.0851079945}]
[null,null,"    Industry - steel",null,{"$f":"'BAU projected Energy Balances'!D332","v":6617.0137420805449},null,"Losses",{"$f":"'BAU projected Energy Balances'!G332","v":193084.71997683565},{"$f":"'BAU projected Energy Balances'!H332","v":0.17087686460263193}]
[null,null,"    Industry - chemical",null,{"$f":"'BAU projected Energy Balances'!D333","v":65414.770555271141},null,"Fossil",{"$f":"'BAU projected Energy Balances'!G333","v":766628.30640390317},{"$f":"'BAU projected Energy Balances'!H333","v":0.67845369291594249}]
[null,null,"    Industry - non metallic mineral",null,{"$f":"'BAU projected Energy Balances'!D334","v":80038.673072015357},null,"Lignite",{"$f":"'BAU projected Energy Balances'!G334","v":139915.52540739783},{"$f":"'BAU projected Energy Balances'!H334","v":0.12382298451018967},{"$f":"'BAU projected Energy Balances'!I334","v":0.12948446223070259}]
[null,null,"    Industry - food processing and beverage",null,{"$f":"'BAU projected Energy Balances'!D335","v":30646.312830249099},null,"Coal",{"$f":"'BAU projected Energy Balances'!G335","v":188846.03276566599},{"$f":"'BAU projected Energy Balances'!H335","v":0.1671256947495082},{"$f":"'BAU projected Energy Balances'!I335","v":0.39264765009118185}]
[null,null,"    Industry - construction",null,{"$f":"'BAU projected Energy Balances'!D336","v":12370.751066407594},null,"Oil",{"$f":"'BAU projected Energy Balances'!G336","v":9599.6337654188737},{"$f":"'BAU projected Energy Balances'!H336","v":8.4955211337547996E-3},{"$f":"'BAU projected Energy Balances'!I336","v":0.41194360678072844}]
[null,null,"    Industry - mining",null,{"$f":"'BAU projected Energy Balances'!D337","v":9517.6225057322899},null,"Natural Gas",{"$f":"'BAU projected Energy Balances'!G337","v":428267.11446542048},{"$f":"'BAU projected Energy Balances'!H337","v":0.37900949252248983},{"$f":"'BAU projected Energy Balances'!I337","v":0.46711260891910655}]
[null,null,"    Industry - machinery",null,{"$f":"'BAU projected Energy Balances'!D338","v":9297.4870192051494},null,"Nuclear",{"$f":"'BAU projected Energy Balances'!G338","v":0},{"$f":"'BAU projected Energy Balances'!H338","v":0}]
[null,null,"    Industry - non ferrous metals",null,{"$f":"'BAU projected Energy Balances'!D339","v":109044.76070853282},null,"Net import",{"$f":"'BAU projected Energy Balances'!G339","v":0},{"$f":"'BAU projected Energy Balances'!H339","v":0}]
[null,null,"    Industry - paper and pulp",null,{"$f":"'BAU projected Energy Balances'!D340","v":17343.223232667729},null,"Renewables",{"$f":"'BAU projected Energy Balances'!G340","v":363335.77870409132},{"$f":"'BAU projected Energy Balances'!H340","v":0.32154630708405757}]
[null,null,"    Industry - transport equipment",null,{"$f":"'BAU projected Energy Balances'!D341","v":11464.310827766423},null,"Hydro",{"$f":"'BAU projected Energy Balances'!G341","v":289827.79173238116},{"$f":"'BAU projected Energy Balances'!H341","v":0.256492923582329}]
[null,null,"    Industry - textile and leather",null,{"$f":"'BAU projected Energy Balances'!D342","v":74979.873263979869},null,"Wind",{"$f":"'BAU projected Energy Balances'!G342","v":50298.800480407437},{"$f":"'BAU projected Energy Balances'!H342","v":4.4513627595163974E-2}]
[null,null,"    Industry - miscellaneous",null,{"$f":"'BAU projected Energy Balances'!D343","v":20153.187972455358},null,"Solar",{"$f":"'BAU projected Energy Balances'!G343","v":837.37812522089098},{"$f":"'BAU projected Energy Balances'!H343","v":7.4106614206314344E-4}]
[null,null,"    Transport - road",null,{"$f":"'BAU projected Energy Balances'!D344","v":0},null,"Biomass",{"$f":"'BAU projected Energy Balances'!G344","v":7588.1997120532278},{"$f":"'BAU projected Energy Balances'!H344","v":6.7154344213763203E-3}]
[null,null,"    Transport - rail",null,{"$f":"'BAU projected Energy Balances'!D345","v":3466.0548172802855},null,"Geothermal",{"$f":"'BAU projected Energy Balances'!G345","v":14783.608654028616},{"$f":"'BAU projected Energy Balances'!H345","v":1.3083255343125084E-2}]
[null,null,"    Transport - domestic air",null,{"$f":"'BAU projected Energy Balances'!D346","v":0}]
[null,null,"    Transport - navigation",null,{"$f":"'BAU projected Energy Balances'!D347","v":0}]
[null,null,"    Households",null,{"$f":"'BAU projected Energy Balances'!D348","v":206759.01843405099}]
[null,null,"    Services",null,{"$f":"'BAU projected Energy Balances'!D349","v":258698.04410819008}]
[null,null,"    Agriculture & Fishery",null,{"$f":"'BAU projected Energy Balances'!D350","v":21068.260975274065}]
[null,null,"    Non energy - chemical feedstocs",null,{"$f":"'BAU projected Energy Balances'!D351","v":0}]
["Projected GHG balance in the year 2025"]
[]
[]
[null,null,{"$f":"\"Green House Gas (GHG) Balance - 2025 - \"&Assumptions!D262","v":"Green House Gas (GHG) Balance - 2025 - "}]
[null,null,"ktCO2-e",null,"LPG","Gasoline","Jet Fuel","Diesel","Fueloil","Kerosene and other","Total oil products","Coal","Lignite","Gas","Coke","Petrocoke","Total"]
[null,null,"Unit",null,"ktCO2-e","ktCO2-e","ktCO2-e","ktCO2-e","ktCO2-e","ktCO2-e","ktCO2-e","ktCO2-e","ktCO2-e","ktCO2-e","ktCO2-e","ktCO2-e","ktCO2-e"]
[null,null,"Total",null,{"$f":"'BAU projected GHG Balances'!D17","v":21342.065791704608},{"$f":"'BAU projected GHG Balances'!E17","v":11275.55303218227},{"$f":"'BAU projected GHG Balances'!F17","v":7530.9014139278734},{"$f":"'BAU projected GHG Balances'!G17","v":115700.56784124895},{"$f":"'BAU projected GHG Balances'!H17","v":2606.0119187346982},{"$f":"'BAU projected GHG Balances'!I17","v":334.04670144629227},{"$f":"'BAU projected GHG Balances'!J17","v":158789.14669924468},{"$f":"'BAU projected GHG Balances'!K17","v":119512.3066456341},{"$f":"'BAU projected GHG Balances'!L17","v":187074.91559484863},{"$f":"'BAU projected GHG Balances'!M17","v":174391.05311474411},{"$f":"'BAU projected GHG Balances'!N17","v":26775.100015437158},{"$f":"'BAU projected GHG Balances'!O17","v":22785.41298378598},{"$f":"'BAU projected GHG Balances'!P17","v":689327.93505369464}]
[null,null,"    Fossil power plants",null,{"$f":"'BAU projected GHG Balances'!D18","v":0},{"$f":"'BAU projected GHG Balances'!E18","v":0},{"$f":"'BAU projected GHG Balances'!F18","v":0},{"$f":"'BAU projected GHG Balances'!G18","v":1367.8771619004149},{"$f":"'BAU projected GHG Balances'!H18","v":1264.0271486170441},{"$f":"'BAU projected GHG Balances'!I18","v":0},{"$f":"'BAU projected GHG Balances'!J18","v":2631.9043105174587},{"$f":"'BAU projected GHG Balances'!K18","v":67957.480808901586},{"$f":"'BAU projected GHG Balances'!L18","v":163331.53154450786},{"$f":"'BAU projected GHG Balances'!M18","v":76824.06260494265},{"$f":"'BAU projected GHG Balances'!N18","v":0},{"$f":"'BAU projected GHG Balances'!O18","v":0},{"$f":"'BAU projected GHG Balances'!P18","v":310744.97926886956}]
[null,null,"FINAL CONSUMPTION",null,{"$f":"'BAU projected GHG Balances'!D19","v":21342.065791704608},{"$f":"'BAU projected GHG Balances'!E19","v":11275.55303218227},{"$f":"'BAU projected GHG Balances'!F19","v":7530.9014139278734},{"$f":"'BAU projected GHG Balances'!G19","v":114332.69067934854},{"$f":"'BAU projected GHG Balances'!H19","v":1341.9847701176543},{"$f":"'BAU projected GHG Balances'!I19","v":334.04670144629227},{"$f":"'BAU projected GHG Balances'!J19","v":156157.24238872723},{"$f":"'BAU projected GHG Balances'!K19","v":51554.825836732518},{"$f":"'BAU projected GHG Balances'!L19","v":23743.38405034077},{"$f":"'BAU projected GHG Balances'!M19","v":97566.990509801457},{"$f":"'BAU projected GHG Balances'!N19","v":26775.100015437158},{"$f":"'BAU projected GHG Balances'!O19","v":22785.41298378598},{"$f":"'BAU projected GHG Balances'!P19","v":378582.95578482508}]
[null,null,"    Industry - steel",null,{"$f":"'BAU projected GHG Balances'!D20","v":0},{"$f":"'BAU projected GHG Balances'!E20","v":0},{"$f":"'BAU projected GHG Balances'!F20","v":0},{"$f":"'BAU projected GHG Balances'!G20","v":97.705511564315358},{"$f":"'BAU projected GHG Balances'!H20","v":0},{"$f":"'BAU projected GHG Balances'!I20","v":0},{"$f":"'BAU projected GHG Balances'!J20","v":97.705511564315358},{"$f":"'BAU projected GHG Balances'!K20","v":71.885829988882278},{"$f":"'BAU projected GHG Balances'!L20","v":86.231035802327142},{"$f":"'BAU projected GHG Balances'!M20","v":901.18500531120571},{"$f":"'BAU projected GHG Balances'!N20","v":0},{"$f":"'BAU projected GHG Balances'!O20","v":0},{"$f":"'BAU projected GHG Balances'!P20","v":1157.0073826667306}]
[null,null,"    Industry - chemical",null,{"$f":"'BAU projected GHG Balances'!D21","v":48.079747715980353},{"$f":"'BAU projected GHG Balances'!E21","v":0},{"$f":"'BAU projected GHG Balances'!F21","v":0},{"$f":"'BAU projected GHG Balances'!G21","v":22.989532132780081},{"$f":"'BAU projected GHG Balances'!H21","v":16.705204607273707},{"$f":"'BAU projected GHG Balances'!I21","v":0},{"$f":"'BAU projected GHG Balances'!J21","v":87.774484456034145},{"$f":"'BAU projected GHG Balances'!K21","v":1666.0598244482126},{"$f":"'BAU projected GHG Balances'!L21","v":1077.8879475290892},{"$f":"'BAU projected GHG Balances'!M21","v":10148.126798939231},{"$f":"'BAU projected GHG Balances'!N21","v":0},{"$f":"'BAU projected GHG Balances'!O21","v":0},{"$f":"'BAU projected GHG Balances'!P21","v":12979.849055372568}]
[null,null,"    Industry - non metallic mineral",null,{"$f":"'BAU projected GHG Balances'!D22","v":16.026582571993451},{"$f":"'BAU projected GHG Balances'!E22","v":0},{"$f":"'BAU projected GHG Balances'!F22","v":0},{"$f":"'BAU projected GHG Balances'!G22","v":137.93719279668045},{"$f":"'BAU projected GHG Balances'!H22","v":100.23122764364223},{"$f":"'BAU projected GHG Balances'!I22","v":0},{"$f":"'BAU projected GHG Balances'!J22","v":254.19500301231614},{"$f":"'BAU projected GHG Balances'!K22","v":13983.908221954922},{"$f":"'BAU projected GHG Balances'!L22","v":4663.1090899258443},{"$f":"'BAU projected GHG Balances'!M22","v":7381.8806522013538},{"$f":"'BAU projected GHG Balances'!N22","v":0},{"$f":"'BAU projected GHG Balances'!O22","v":22746.435004585954},{"$f":"'BAU projected GHG Balances'!P22","v":49029.527971680393}]
[null,null,"    Industry - food processing and beverage",null,{"$f":"'BAU projected GHG Balances'!D23","v":106.84388381328968},{"$f":"'BAU projected GHG Balances'!E23","v":0},{"$f":"'BAU projected GHG Balances'!F23","v":0},{"$f":"'BAU projected GHG Balances'!G23","v":34.484298199170112},{"$f":"'BAU projected GHG Balances'!H23","v":206.03085682304234},{"$f":"'BAU projected GHG Balances'!I23","v":0},{"$f":"'BAU projected GHG Balances'!J23","v":347.35903883550213},{"$f":"'BAU projected GHG Balances'!K23","v":964.11583749795034},{"$f":"'BAU projected GHG Balances'!L23","v":2610.147122170441},{"$f":"'BAU projected GHG Balances'!M23","v":3847.6681531113218},{"$f":"'BAU projected GHG Balances'!N23","v":265.85205689086536},{"$f":"'BAU projected GHG Balances'!O23","v":38.977979200024883},{"$f":"'BAU projected GHG Balances'!P23","v":8074.1201877061048}]
[null,null,"    Industry - construction",null,{"$f":"'BAU projected GHG Balances'!D24","v":0},{"$f":"'BAU projected GHG Balances'!E24","v":0},{"$f":"'BAU projected GHG Balances'!F24","v":0},{"$f":"'BAU projected GHG Balances'!G24","v":844.86530587966786},{"$f":"'BAU projected GHG Balances'!H24","v":0},{"$f":"'BAU projected GHG Balances'!I24","v":0},{"$f":"'BAU projected GHG Balances'!J24","v":844.86530587966786},{"$f":"'BAU projected GHG Balances'!K24","v":4.2285782346401337},{"$f":"'BAU projected GHG Balances'!L24","v":9.9497349002685169},{"$f":"'BAU projected GHG Balances'!M24","v":1410.5504430958003},{"$f":"'BAU projected GHG Balances'!N24","v":0},{"$f":"'BAU projected GHG Balances'!O24","v":0},{"$f":"'BAU projected GHG Balances'!P24","v":2269.5940621103769}]
[null,null,"    Industry - mining",null,{"$f":"'BAU projected GHG Balances'!D25","v":0},{"$f":"'BAU projected GHG Balances'!E25","v":0},{"$f":"'BAU projected GHG Balances'!F25","v":0},{"$f":"'BAU projected GHG Balances'!G25","v":2161.0160204813274},{"$f":"'BAU projected GHG Balances'!H25","v":0},{"$f":"'BAU projected GHG Balances'!I25","v":0},{"$f":"'BAU projected GHG Balances'!J25","v":2161.0160204813274},{"$f":"'BAU projected GHG Balances'!K25","v":80.342986458162542},{"$f":"'BAU projected GHG Balances'!L25","v":311.75836020841354},{"$f":"'BAU projected GHG Balances'!M25","v":509.36543778459452},{"$f":"'BAU projected GHG Balances'!N25","v":0},{"$f":"'BAU projected GHG Balances'!O25","v":0},{"$f":"'BAU projected GHG Balances'!P25","v":3062.4828049324983}]
[null,null,"    Industry - machinery",null,{"$f":"'BAU projected GHG Balances'!D26","v":26.71097095332242},{"$f":"'BAU projected GHG Balances'!E26","v":0},{"$f":"'BAU projected GHG Balances'!F26","v":0},{"$f":"'BAU projected GHG Balances'!G26","v":17.242149099585056},{"$f":"'BAU projected GHG Balances'!H26","v":0},{"$f":"'BAU projected GHG Balances'!I26","v":0},{"$f":"'BAU projected GHG Balances'!J26","v":43.953120052907479},{"$f":"'BAU projected GHG Balances'!K26","v":12.685734703920399},{"$f":"'BAU projected GHG Balances'!L26","v":56.381831101521598},{"$f":"'BAU projected GHG Balances'!M26","v":270.35550159336174},{"$f":"'BAU projected GHG Balances'!N26","v":0},{"$f":"'BAU projected GHG Balances'!O26","v":0},{"$f":"'BAU projected GHG Balances'!P26","v":383.37618745171119}]
[null,null,"    Industry - non ferrous metals",null,{"$f":"'BAU projected GHG Balances'!D27","v":197.66118505458587},{"$f":"'BAU projected GHG Balances'!E27","v":0},{"$f":"'BAU projected GHG Balances'!F27","v":0},{"$f":"'BAU projected GHG Balances'!G27","v":74.715979431535246},{"$f":"'BAU projected GHG Balances'!H27","v":0},{"$f":"'BAU projected GHG Balances'!I27","v":0},{"$f":"'BAU projected GHG Balances'!J27","v":272.3771644861211},{"$f":"'BAU projected GHG Balances'!K27","v":4592.2359628191853},{"$f":"'BAU projected GHG Balances'!L27","v":225.52732440608639},{"$f":"'BAU projected GHG Balances'!M27","v":8059.7285040223915},{"$f":"'BAU projected GHG Balances'!N27","v":26248.821453836874},{"$f":"'BAU projected GHG Balances'!O27","v":0},{"$f":"'BAU projected GHG Balances'!P27","v":39398.690409570656}]
[null,null,"    Industry - paper and pulp",null,{"$f":"'BAU projected GHG Balances'!D28","v":5.3421941906644834},{"$f":"'BAU projected GHG Balances'!E28","v":0},{"$f":"'BAU projected GHG Balances'!F28","v":0},{"$f":"'BAU projected GHG Balances'!G28","v":57.473830331950197},{"$f":"'BAU projected GHG Balances'!H28","v":0},{"$f":"'BAU projected GHG Balances'!I28","v":0},{"$f":"'BAU projected GHG Balances'!J28","v":62.816024522614683},{"$f":"'BAU projected GHG Balances'!K28","v":181.82886408952572},{"$f":"'BAU projected GHG Balances'!L28","v":669.94881661808006},{"$f":"'BAU projected GHG Balances'!M28","v":869.83943990907676},{"$f":"'BAU projected GHG Balances'!N28","v":0},{"$f":"'BAU projected GHG Balances'!O28","v":0},{"$f":"'BAU projected GHG Balances'!P28","v":1784.4331451392973}]
[null,null,"    Industry - transport equipment",null,{"$f":"'BAU projected GHG Balances'!D29","v":122.87046638528312},{"$f":"'BAU projected GHG Balances'!E29","v":0},{"$f":"'BAU projected GHG Balances'!F29","v":0},{"$f":"'BAU projected GHG Balances'!G29","v":40.231681232365133},{"$f":"'BAU projected GHG Balances'!H29","v":0},{"$f":"'BAU projected GHG Balances'!I29","v":0},{"$f":"'BAU projected GHG Balances'!J29","v":163.10214761764826},{"$f":"'BAU projected GHG Balances'!K29","v":0},{"$f":"'BAU projected GHG Balances'!L29","v":26.53262640071604},{"$f":"'BAU projected GHG Balances'!M29","v":697.43883019736791},{"$f":"'BAU projected GHG Balances'!N29","v":0},{"$f":"'BAU projected GHG Balances'!O29","v":0},{"$f":"'BAU projected GHG Balances'!P29","v":887.07360421573219}]
[null,null,"    Industry - textile and leather",null,{"$f":"'BAU projected GHG Balances'!D30","v":64.106330287973805},{"$f":"'BAU projected GHG Balances'!E30","v":0},{"$f":"'BAU projected GHG Balances'!F30","v":0},{"$f":"'BAU projected GHG Balances'!G30","v":34.484298199170112},{"$f":"'BAU projected GHG Balances'!H30","v":0},{"$f":"'BAU projected GHG Balances'!I30","v":0},{"$f":"'BAU projected GHG Balances'!J30","v":98.590628487143917},{"$f":"'BAU projected GHG Balances'!K30","v":1501.1452732972471},{"$f":"'BAU projected GHG Balances'!L30","v":3601.8040338972032},{"$f":"'BAU projected GHG Balances'!M30","v":4693.9984189688021},{"$f":"'BAU projected GHG Balances'!N30","v":0},{"$f":"'BAU projected GHG Balances'!O30","v":0},{"$f":"'BAU projected GHG Balances'!P30","v":9895.5383546503963}]
[null,null,"    Industry - miscellaneous",null,{"$f":"'BAU projected GHG Balances'!D31","v":0},{"$f":"'BAU projected GHG Balances'!E31","v":0},{"$f":"'BAU projected GHG Balances'!F31","v":0},{"$f":"'BAU projected GHG Balances'!G31","v":0},{"$f":"'BAU projected GHG Balances'!H31","v":0},{"$f":"'BAU projected GHG Balances'!I31","v":0},{"$f":"'BAU projected GHG Balances'!J31","v":0},{"$f":"'BAU projected GHG Balances'!K31","v":0},{"$f":"'BAU projected GHG Balances'!L31","v":3.316578300089505},{"$f":"'BAU projected GHG Balances'!M31","v":2433.1995143402555},{"$f":"'BAU projected GHG Balances'!N31","v":0},{"$f":"'BAU projected GHG Balances'!O31","v":0},{"$f":"'BAU projected GHG Balances'!P31","v":2436.5160926403451}]
[null,null,"    Transport - road",null,{"$f":"'BAU projected GHG Balances'!D32","v":16395.1939711493},{"$f":"'BAU projected GHG Balances'!E32","v":11275.55303218227},{"$f":"'BAU projected GHG Balances'!F32","v":0},{"$f":"'BAU projected GHG Balances'!G32","v":94418.008469327789},{"$f":"'BAU projected GHG Balances'!H32","v":0},{"$f":"'BAU projected GHG Balances'!I32","v":0},{"$f":"'BAU projected GHG Balances'!J32","v":122088.75547265937},{"$f":"'BAU projected GHG Balances'!K32","v":0},{"$f":"'BAU projected GHG Balances'!L32","v":0},{"$f":"'BAU projected GHG Balances'!M32","v":336.96482807288561},{"$f":"'BAU projected GHG Balances'!N32","v":0},{"$f":"'BAU projected GHG Balances'!O32","v":0},{"$f":"'BAU projected GHG Balances'!P32","v":122425.72030073225}]
[null,null,"    Transport - rail",null,{"$f":"'BAU projected GHG Balances'!D33","v":0},{"$f":"'BAU projected GHG Balances'!E33","v":0},{"$f":"'BAU projected GHG Balances'!F33","v":0},{"$f":"'BAU projected GHG Balances'!G33","v":775.89670948132766},{"$f":"'BAU projected GHG Balances'!H33","v":0},{"$f":"'BAU projected GHG Balances'!I33","v":0},{"$f":"'BAU projected GHG Balances'!J33","v":775.89670948132766},{"$f":"'BAU projected GHG Balances'!K33","v":0},{"$f":"'BAU projected GHG Balances'!L33","v":0},{"$f":"'BAU projected GHG Balances'!M33","v":0},{"$f":"'BAU projected GHG Balances'!N33","v":0},{"$f":"'BAU projected GHG Balances'!O33","v":0},{"$f":"'BAU projected GHG Balances'!P33","v":775.89670948132766}]
[null,null,"    Transport - domestic air",null,{"$f":"'BAU projected GHG Balances'!D34","v":0},{"$f":"'BAU projected GHG Balances'!E34","v":0},{"$f":"'BAU projected GHG Balances'!F34","v":7530.9014139278734},{"$f":"'BAU projected GHG Balances'!G34","v":0},{"$f":"'BAU projected GHG Balances'!H34","v":0},{"$f":"'BAU projected GHG Balances'!I34","v":0},{"$f":"'BAU projected GHG Balances'!J34","v":7530.9014139278734},{"$f":"'BAU projected GHG Balances'!K34","v":0},{"$f":"'BAU projected GHG Balances'!L34","v":0},{"$f":"'BAU projected GHG Balances'!M34","v":0},{"$f":"'BAU projected GHG Balances'!N34","v":0},{"$f":"'BAU projected GHG Balances'!O34","v":0},{"$f":"'BAU projected GHG Balances'!P34","v":7530.9014139278734}]
[null,null,"    Transport - navigation",null,{"$f":"'BAU projected GHG Balances'!D35","v":0},{"$f":"'BAU projected GHG Balances'!E35","v":0},{"$f":"'BAU projected GHG Balances'!F35","v":0},{"$f":"'BAU projected GHG Balances'!G35","v":0},{"$f":"'BAU projected GHG Balances'!H35","v":1019.0174810436961},{"$f":"'BAU projected GHG Balances'!I35","v":0},{"$f":"'BAU projected GHG Balances'!J35","v":1019.0174810436961},{"$f":"'BAU projected GHG Balances'!K35","v":0},{"$f":"'BAU projected GHG Balances'!L35","v":0},{"$f":"'BAU projected GHG Balances'!M35","v":0},{"$f":"'BAU projected GHG Balances'!N35","v":0},{"$f":"'BAU projected GHG Balances'!O35","v":0},{"$f":"'BAU projected GHG Balances'!P35","v":1019.0174810436961}]
[null,null,"    Households",null,{"$f":"'BAU projected GHG Balances'!D36","v":1308.8375767127984},{"$f":"'BAU projected GHG Balances'!E36","v":0},{"$f":"'BAU projected GHG Balances'!F36","v":0},{"$f":"'BAU projected GHG Balances'!G36","v":0},{"$f":"'BAU projected GHG Balances'!H36","v":0},{"$f":"'BAU projected GHG Balances'!I36","v":334.04670144629227},{"$f":"'BAU projected GHG Balances'!J36","v":1642.8842781590906},{"$f":"'BAU projected GHG Balances'!K36","v":6410.5246037144416},{"$f":"'BAU projected GHG Balances'!L36","v":7714.3611260081898},{"$f":"'BAU projected GHG Balances'!M36","v":43100.152427927227},{"$f":"'BAU projected GHG Balances'!N36","v":0},{"$f":"'BAU projected GHG Balances'!O36","v":0},{"$f":"'BAU projected GHG Balances'!P36","v":58867.922435808949}]
[null,null,"    Services",null,{"$f":"'BAU projected GHG Balances'!D37","v":3050.3928828694197},{"$f":"'BAU projected GHG Balances'!E37","v":0},{"$f":"'BAU projected GHG Balances'!F37","v":0},{"$f":"'BAU projected GHG Balances'!G37","v":0},{"$f":"'BAU projected GHG Balances'!H37","v":0},{"$f":"'BAU projected GHG Balances'!I37","v":0},{"$f":"'BAU projected GHG Balances'!J37","v":3050.3928828694197},{"$f":"'BAU projected GHG Balances'!K37","v":22085.86411952542},{"$f":"'BAU projected GHG Balances'!L37","v":2686.4284230724998},{"$f":"'BAU projected GHG Balances'!M37","v":12385.41652951618},{"$f":"'BAU projected GHG Balances'!N37","v":260.42650470941919},{"$f":"'BAU projected GHG Balances'!O37","v":0},{"$f":"'BAU projected GHG Balances'!P37","v":40468.528459692934}]
[null,null,"    Agriculture & Fishery",null,{"$f":"'BAU projected GHG Balances'!D38","v":0},{"$f":"'BAU projected GHG Balances'!E38","v":0},{"$f":"'BAU projected GHG Balances'!F38","v":0},{"$f":"'BAU projected GHG Balances'!G38","v":15615.639701190868},{"$f":"'BAU projected GHG Balances'!H38","v":0},{"$f":"'BAU projected GHG Balances'!I38","v":0},{"$f":"'BAU projected GHG Balances'!J38","v":15615.639701190868},{"$f":"'BAU projected GHG Balances'!K38","v":0},{"$f":"'BAU projected GHG Balances'!L38","v":0},{"$f":"'BAU projected GHG Balances'!M38","v":521.12002481039281},{"$f":"'BAU projected GHG Balances'!N38","v":0},{"$f":"'BAU projected GHG Balances'!O38","v":0},{"$f":"'BAU projected GHG Balances'!P38","v":16136.759726001261}]
[null,null,"    Non energy uses",null,{"$f":"'BAU projected GHG Balances'!D39","v":0},{"$f":"'BAU projected GHG Balances'!E39","v":0},{"$f":"'BAU projected GHG Balances'!F39","v":0},{"$f":"'BAU projected GHG Balances'!G39","v":0},{"$f":"'BAU projected GHG Balances'!H39","v":0},{"$f":"'BAU projected GHG Balances'!I39","v":0},{"$f":"'BAU projected GHG Balances'!J39","v":0},{"$f":"'BAU projected GHG Balances'!K39","v":0},{"$f":"'BAU projected GHG Balances'!L39","v":0},{"$f":"'BAU projected GHG Balances'!M39","v":0},{"$f":"'BAU projected GHG Balances'!N39","v":0},{"$f":"'BAU projected GHG Balances'!O39","v":0},{"$f":"'BAU projected GHG Balances'!P39","v":0}]
[]
[null,null,"CH4 and N20 balances",null,"ktCO2e"]
[null,null,"CH4 from energy combustion",null,{"$f":"'BAU projected GHG Balances'!D42","v":9063.4801922033857}]
[null,null,"N2O from energy combustion",null,{"$f":"'BAU projected GHG Balances'!D43","v":6939.5348241035617}]
[null,null,"Total Agriculture",null,{"$f":"'BAU projected GHG Balances'!D44","v":76081.794067429422}]
[null,null,"  Enteric fermentation",null,{"$f":"'BAU projected GHG Balances'!D45","v":36135.22360780475}]
[null,null,"  Manure management",null,{"$f":"'BAU projected GHG Balances'!D46","v":8472.0488553853429}]
[null,null,"  Rice cultivation",null,{"$f":"'BAU projected GHG Balances'!D47","v":268.78327586882438}]
[null,null,"  N2O from agricultural soils",null,{"$f":"'BAU projected GHG Balances'!D48","v":30746.118926634819}]
[null,null,"  Burning of agricultural residues",null,{"$f":"'BAU projected GHG Balances'!D49","v":459.61940173568962}]
[null,null,"Fugitive (CH4)",null,{"$f":"'BAU projected GHG Balances'!D50","v":7397.9918344185326}]
[null,null,"Forestry",null,{"$f":"'BAU projected GHG Balances'!D51","v":-64020}]
[null,null,"Waste - solid",null,{"$f":"'BAU projected GHG Balances'!D52","v":16880}]
[null,null,"Waste - liquid",null,{"$f":"'BAU projected GHG Balances'!D53","v":0}]
[null,null,"Industrial processes",null,{"$f":"'BAU projected GHG Balances'!D54","v":60720}]
[null,null,"Total GHG emission - CH4 and N2O",null,{"$f":"'BAU projected GHG Balances'!D56","v":802390.73597184953}]
[]
["Projected GHG balance in the year 2030"]
[]
[]
[null,null,{"$f":"\"Green House Gas (GHG) Balance - 2030 - \"&Assumptions!D308","v":"Green House Gas (GHG) Balance - 2030 - "}]
[null,null,"ktCO2-e",null,"LPG","Gasoline","Jet Fuel","Diesel","Fueloil","Kerosene and other","Total oil products","Coal","Lignite","Gas","Coke","Petrocoke","Total"]
[null,null,"Unit",null,"ktCO2-e","ktCO2-e","ktCO2-e","ktCO2-e","ktCO2-e","ktCO2-e","ktCO2-e","ktCO2-e","ktCO2-e","ktCO2-e","ktCO2-e","ktCO2-e","ktCO2-e"]
[null,null,"Total",null,{"$f":"'BAU projected GHG Balances'!D61","v":28560.498321281113},{"$f":"'BAU projected GHG Balances'!E61","v":15089.233469251554},{"$f":"'BAU projected GHG Balances'!F61","v":10078.044894502289},{"$f":"'BAU projected GHG Balances'!G61","v":154833.4592280034},{"$f":"'BAU projected GHG Balances'!H61","v":3487.4318051812274},{"$f":"'BAU projected GHG Balances'!I61","v":447.0298399883394},{"$f":"'BAU projected GHG Balances'!J61","v":212495.6975582079},{"$f":"'BAU projected GHG Balances'!K61","v":159934.42559116211},{"$f":"'BAU projected GHG Balances'!L61","v":250348.43697638766},{"$f":"'BAU projected GHG Balances'!M61","v":233374.56778275082},{"$f":"'BAU projected GHG Balances'!N61","v":35831.123683456171},{"$f":"'BAU projected GHG Balances'!O61","v":30492.022451081542},{"$f":"'BAU projected GHG Balances'!P61","v":922476.27404304629}]
[null,null,"    Fossil power plants",null,{"$f":"'BAU projected GHG Balances'!D62","v":0},{"$f":"'BAU projected GHG Balances'!E62","v":0},{"$f":"'BAU projected GHG Balances'!F62","v":0},{"$f":"'BAU projected GHG Balances'!G62","v":1830.5282050700325},{"$f":"'BAU projected GHG Balances'!H62","v":1691.5534610601258},{"$f":"'BAU projected GHG Balances'!I62","v":0},{"$f":"'BAU projected GHG Balances'!J62","v":3522.0816661301583},{"$f":"'BAU projected GHG Balances'!K62","v":90942.439007733308},{"$f":"'BAU projected GHG Balances'!L62","v":218574.43314144175},{"$f":"'BAU projected GHG Balances'!M62","v":102807.92555307801},{"$f":"'BAU projected GHG Balances'!N62","v":0},{"$f":"'BAU projected GHG Balances'!O62","v":0},{"$f":"'BAU projected GHG Balances'!P62","v":415846.87936838326}]
[null,null,"FINAL CONSUMPTION",null,{"$f":"'BAU projected GHG Balances'!D63","v":28560.498321281113},{"$f":"'BAU projected GHG Balances'!E63","v":15089.233469251554},{"$f":"'BAU projected GHG Balances'!F63","v":10078.044894502289},{"$f":"'BAU projected GHG Balances'!G63","v":153002.93102293336},{"$f":"'BAU projected GHG Balances'!H63","v":1795.8783441211017},{"$f":"'BAU projected GHG Balances'!I63","v":447.0298399883394},{"$f":"'BAU projected GHG Balances'!J63","v":208973.61589207774},{"$f":"'BAU projected GHG Balances'!K63","v":68991.986583428792},{"$f":"'BAU projected GHG Balances'!L63","v":31774.003834945917},{"$f":"'BAU projected GHG Balances'!M63","v":130566.64222967281},{"$f":"'BAU projected GHG Balances'!N63","v":35831.123683456171},{"$f":"'BAU projected GHG Balances'!O63","v":30492.022451081542},{"$f":"'BAU projected GHG Balances'!P63","v":506629.39467466302}]
[null,null,"    Industry - steel",null,{"$f":"'BAU projected GHG Balances'!D64","v":0},{"$f":"'BAU projected GHG Balances'!E64","v":0},{"$f":"'BAU projected GHG Balances'!F64","v":0},{"$f":"'BAU projected GHG Balances'!G64","v":130.75201464785945},{"$f":"'BAU projected GHG Balances'!H64","v":0},{"$f":"'BAU projected GHG Balances'!I64","v":0},{"$f":"'BAU projected GHG Balances'!J64","v":130.75201464785945},{"$f":"'BAU projected GHG Balances'!K64","v":96.199456358127421},{"$f":"'BAU projected GHG Balances'!L64","v":115.39657769361555},{"$f":"'BAU projected GHG Balances'!M64","v":1205.9888242570478},{"$f":"'BAU projected GHG Balances'!N64","v":0},{"$f":"'BAU projected GHG Balances'!O64","v":0},{"$f":"'BAU projected GHG Balances'!P64","v":1548.3368729566503}]
[null,null,"    Industry - chemical",null,{"$f":"'BAU projected GHG Balances'!D65","v":64.341548158080116},{"$f":"'BAU projected GHG Balances'!E65","v":0},{"$f":"'BAU projected GHG Balances'!F65","v":0},{"$f":"'BAU projected GHG Balances'!G65","v":30.765179917143396},{"$f":"'BAU projected GHG Balances'!H65","v":22.355332084495046},{"$f":"'BAU projected GHG Balances'!I65","v":0},{"$f":"'BAU projected GHG Balances'!J65","v":117.46206015971856},{"$f":"'BAU projected GHG Balances'!K65","v":2229.5638708883648},{"$f":"'BAU projected GHG Balances'!L65","v":1442.4572211701945},{"$f":"'BAU projected GHG Balances'!M65","v":13580.482847068495},{"$f":"'BAU projected GHG Balances'!N65","v":0},{"$f":"'BAU projected GHG Balances'!O65","v":0},{"$f":"'BAU projected GHG Balances'!P65","v":17369.965999286775}]
[null,null,"    Industry - non metallic mineral",null,{"$f":"'BAU projected GHG Balances'!D66","v":21.447182719360036},{"$f":"'BAU projected GHG Balances'!E66","v":0},{"$f":"'BAU projected GHG Balances'!F66","v":0},{"$f":"'BAU projected GHG Balances'!G66","v":184.59107950286034},{"$f":"'BAU projected GHG Balances'!H66","v":134.13199250697025},{"$f":"'BAU projected GHG Balances'!I66","v":0},{"$f":"'BAU projected GHG Balances'!J66","v":340.17025472919062},{"$f":"'BAU projected GHG Balances'!K66","v":18713.623657431021},{"$f":"'BAU projected GHG Balances'!L66","v":6240.2918552778265},{"$f":"'BAU projected GHG Balances'!M66","v":9878.621499566425},{"$f":"'BAU projected GHG Balances'!N66","v":0},{"$f":"'BAU projected GHG Balances'!O66","v":30439.861122352908},{"$f":"'BAU projected GHG Balances'!P66","v":65612.568389357373}]
[null,null,"    Industry - food processing and beverage",null,{"$f":"'BAU projected GHG Balances'!D67","v":142.98121812906692},{"$f":"'BAU projected GHG Balances'!E67","v":0},{"$f":"'BAU projected GHG Balances'!F67","v":0},{"$f":"'BAU projected GHG Balances'!G67","v":46.147769875715085},{"$f":"'BAU projected GHG Balances'!H67","v":275.71576237543883},{"$f":"'BAU projected GHG Balances'!I67","v":0},{"$f":"'BAU projected GHG Balances'!J67","v":464.84475038022083},{"$f":"'BAU projected GHG Balances'!K67","v":1290.2044735090028},{"$f":"'BAU projected GHG Balances'!L67","v":3492.9656401875172},{"$f":"'BAU projected GHG Balances'!M67","v":5149.0479366105255},{"$f":"'BAU projected GHG Balances'!N67","v":355.77002238892652},{"$f":"'BAU projected GHG Balances'!O67","v":52.161328728634103},{"$f":"'BAU projected GHG Balances'!P67","v":10804.994151804827}]
[null,null,"    Industry - construction",null,{"$f":"'BAU projected GHG Balances'!D68","v":0},{"$f":"'BAU projected GHG Balances'!E68","v":0},{"$f":"'BAU projected GHG Balances'!F68","v":0},{"$f":"'BAU projected GHG Balances'!G68","v":1130.6203619550195},{"$f":"'BAU projected GHG Balances'!H68","v":0},{"$f":"'BAU projected GHG Balances'!I68","v":0},{"$f":"'BAU projected GHG Balances'!J68","v":1130.6203619550195},{"$f":"'BAU projected GHG Balances'!K68","v":5.6587915504780835},{"$f":"'BAU projected GHG Balances'!L68","v":13.314989733878718},{"$f":"'BAU projected GHG Balances'!M68","v":1887.6346814458141},{"$f":"'BAU projected GHG Balances'!N68","v":0},{"$f":"'BAU projected GHG Balances'!O68","v":0},{"$f":"'BAU projected GHG Balances'!P68","v":3037.2288246851904}]
[null,null,"    Industry - mining",null,{"$f":"'BAU projected GHG Balances'!D69","v":0},{"$f":"'BAU projected GHG Balances'!E69","v":0},{"$f":"'BAU projected GHG Balances'!F69","v":0},{"$f":"'BAU projected GHG Balances'!G69","v":2891.9269122114788},{"$f":"'BAU projected GHG Balances'!H69","v":0},{"$f":"'BAU projected GHG Balances'!I69","v":0},{"$f":"'BAU projected GHG Balances'!J69","v":2891.9269122114788},{"$f":"'BAU projected GHG Balances'!K69","v":107.51703945908358},{"$f":"'BAU projected GHG Balances'!L69","v":417.20301166153325},{"$f":"'BAU projected GHG Balances'!M69","v":681.64585718876617},{"$f":"'BAU projected GHG Balances'!N69","v":0},{"$f":"'BAU projected GHG Balances'!O69","v":0},{"$f":"'BAU projected GHG Balances'!P69","v":4098.2928205208618}]
[null,null,"    Industry - machinery",null,{"$f":"'BAU projected GHG Balances'!D70","v":35.745304532266729},{"$f":"'BAU projected GHG Balances'!E70","v":0},{"$f":"'BAU projected GHG Balances'!F70","v":0},{"$f":"'BAU projected GHG Balances'!G70","v":23.073884937857542},{"$f":"'BAU projected GHG Balances'!H70","v":0},{"$f":"'BAU projected GHG Balances'!I70","v":0},{"$f":"'BAU projected GHG Balances'!J70","v":58.819189470124272},{"$f":"'BAU projected GHG Balances'!K70","v":16.976374651434249},{"$f":"'BAU projected GHG Balances'!L70","v":75.451608491979414},{"$f":"'BAU projected GHG Balances'!M70","v":361.79664727711435},{"$f":"'BAU projected GHG Balances'!N70","v":0},{"$f":"'BAU projected GHG Balances'!O70","v":0},{"$f":"'BAU projected GHG Balances'!P70","v":513.04381989065223}]
[null,null,"    Industry - non ferrous metals",null,{"$f":"'BAU projected GHG Balances'!D71","v":264.51525353877378},{"$f":"'BAU projected GHG Balances'!E71","v":0},{"$f":"'BAU projected GHG Balances'!F71","v":0},{"$f":"'BAU projected GHG Balances'!G71","v":99.986834730716012},{"$f":"'BAU projected GHG Balances'!H71","v":0},{"$f":"'BAU projected GHG Balances'!I71","v":0},{"$f":"'BAU projected GHG Balances'!J71","v":364.50208826948978},{"$f":"'BAU projected GHG Balances'!K71","v":6145.4476238191992},{"$f":"'BAU projected GHG Balances'!L71","v":301.80643396791766},{"$f":"'BAU projected GHG Balances'!M71","v":10785.734832594553},{"$f":"'BAU projected GHG Balances'!N71","v":35126.844251380135},{"$f":"'BAU projected GHG Balances'!O71","v":0},{"$f":"'BAU projected GHG Balances'!P71","v":52724.335230031298}]
[null,null,"    Industry - paper and pulp",null,{"$f":"'BAU projected GHG Balances'!D72","v":7.1490609064533457},{"$f":"'BAU projected GHG Balances'!E72","v":0},{"$f":"'BAU projected GHG Balances'!F72","v":0},{"$f":"'BAU projected GHG Balances'!G72","v":76.912949792858484},{"$f":"'BAU projected GHG Balances'!H72","v":0},{"$f":"'BAU projected GHG Balances'!I72","v":0},{"$f":"'BAU projected GHG Balances'!J72","v":84.062010699311827},{"$f":"'BAU projected GHG Balances'!K72","v":243.32803667055757},{"$f":"'BAU projected GHG Balances'!L72","v":896.54264208116706},{"$f":"'BAU projected GHG Balances'!M72","v":1164.0413868915853},{"$f":"'BAU projected GHG Balances'!N72","v":0},{"$f":"'BAU projected GHG Balances'!O72","v":0},{"$f":"'BAU projected GHG Balances'!P72","v":2387.9740763426216}]
[null,null,"    Industry - transport equipment",null,{"$f":"'BAU projected GHG Balances'!D73","v":164.42840084842695},{"$f":"'BAU projected GHG Balances'!E73","v":0},{"$f":"'BAU projected GHG Balances'!F73","v":0},{"$f":"'BAU projected GHG Balances'!G73","v":53.839064855000927},{"$f":"'BAU projected GHG Balances'!H73","v":0},{"$f":"'BAU projected GHG Balances'!I73","v":0},{"$f":"'BAU projected GHG Balances'!J73","v":218.26746570342789},{"$f":"'BAU projected GHG Balances'!K73","v":0},{"$f":"'BAU projected GHG Balances'!L73","v":35.506639290343244},{"$f":"'BAU projected GHG Balances'!M73","v":933.33048138154129},{"$f":"'BAU projected GHG Balances'!N73","v":0},{"$f":"'BAU projected GHG Balances'!O73","v":0},{"$f":"'BAU projected GHG Balances'!P73","v":1187.1045863753125}]
[null,null,"    Industry - textile and leather",null,{"$f":"'BAU projected GHG Balances'!D74","v":85.788730877440145},{"$f":"'BAU projected GHG Balances'!E74","v":0},{"$f":"'BAU projected GHG Balances'!F74","v":0},{"$f":"'BAU projected GHG Balances'!G74","v":46.147769875715085},{"$f":"'BAU projected GHG Balances'!H74","v":0},{"$f":"'BAU projected GHG Balances'!I74","v":0},{"$f":"'BAU projected GHG Balances'!J74","v":131.93650075315523},{"$f":"'BAU projected GHG Balances'!K74","v":2008.8710004197192},{"$f":"'BAU projected GHG Balances'!L74","v":4820.0262836640968},{"$f":"'BAU projected GHG Balances'!M74","v":6281.628745478014},{"$f":"'BAU projected GHG Balances'!N74","v":0},{"$f":"'BAU projected GHG Balances'!O74","v":0},{"$f":"'BAU projected GHG Balances'!P74","v":13242.462530314984}]
[null,null,"    Industry - miscellaneous",null,{"$f":"'BAU projected GHG Balances'!D75","v":0},{"$f":"'BAU projected GHG Balances'!E75","v":0},{"$f":"'BAU projected GHG Balances'!F75","v":0},{"$f":"'BAU projected GHG Balances'!G75","v":0},{"$f":"'BAU projected GHG Balances'!H75","v":0},{"$f":"'BAU projected GHG Balances'!I75","v":0},{"$f":"'BAU projected GHG Balances'!J75","v":0},{"$f":"'BAU projected GHG Balances'!K75","v":0},{"$f":"'BAU projected GHG Balances'!L75","v":4.4383299112929055},{"$f":"'BAU projected GHG Balances'!M75","v":3256.1698254940293},{"$f":"'BAU projected GHG Balances'!N75","v":0},{"$f":"'BAU projected GHG Balances'!O75","v":0},{"$f":"'BAU projected GHG Balances'!P75","v":3260.6081554053221}]
[null,null,"    Transport - road",null,{"$f":"'BAU projected GHG Balances'!D76","v":21940.467921905318},{"$f":"'BAU projected GHG Balances'!E76","v":15089.233469251554},{"$f":"'BAU projected GHG Balances'!F76","v":0},{"$f":"'BAU projected GHG Balances'!G76","v":126352.59391970791},{"$f":"'BAU projected GHG Balances'!H76","v":0},{"$f":"'BAU projected GHG Balances'!I76","v":0},{"$f":"'BAU projected GHG Balances'!J76","v":163382.29531086478},{"$f":"'BAU projected GHG Balances'!K76","v":0},{"$f":"'BAU projected GHG Balances'!L76","v":0},{"$f":"'BAU projected GHG Balances'!M76","v":450.9349516787222},{"$f":"'BAU projected GHG Balances'!N76","v":0},{"$f":"'BAU projected GHG Balances'!O76","v":0},{"$f":"'BAU projected GHG Balances'!P76","v":163833.23026254351}]
[null,null,"    Transport - rail",null,{"$f":"'BAU projected GHG Balances'!D77","v":0},{"$f":"'BAU projected GHG Balances'!E77","v":0},{"$f":"'BAU projected GHG Balances'!F77","v":0},{"$f":"'BAU projected GHG Balances'!G77","v":1038.3248222035895},{"$f":"'BAU projected GHG Balances'!H77","v":0},{"$f":"'BAU projected GHG Balances'!I77","v":0},{"$f":"'BAU projected GHG Balances'!J77","v":1038.3248222035895},{"$f":"'BAU projected GHG Balances'!K77","v":0},{"$f":"'BAU projected GHG Balances'!L77","v":0},{"$f":"'BAU projected GHG Balances'!M77","v":0},{"$f":"'BAU projected GHG Balances'!N77","v":0},{"$f":"'BAU projected GHG Balances'!O77","v":0},{"$f":"'BAU projected GHG Balances'!P77","v":1038.3248222035895}]
[null,null,"    Transport - domestic air",null,{"$f":"'BAU projected GHG Balances'!D78","v":0},{"$f":"'BAU projected GHG Balances'!E78","v":0},{"$f":"'BAU projected GHG Balances'!F78","v":10078.044894502289},{"$f":"'BAU projected GHG Balances'!G78","v":0},{"$f":"'BAU projected GHG Balances'!H78","v":0},{"$f":"'BAU projected GHG Balances'!I78","v":0},{"$f":"'BAU projected GHG Balances'!J78","v":10078.044894502289},{"$f":"'BAU projected GHG Balances'!K78","v":0},{"$f":"'BAU projected GHG Balances'!L78","v":0},{"$f":"'BAU projected GHG Balances'!M78","v":0},{"$f":"'BAU projected GHG Balances'!N78","v":0},{"$f":"'BAU projected GHG Balances'!O78","v":0},{"$f":"'BAU projected GHG Balances'!P78","v":10078.044894502289}]
[null,null,"    Transport - navigation",null,{"$f":"'BAU projected GHG Balances'!D79","v":0},{"$f":"'BAU projected GHG Balances'!E79","v":0},{"$f":"'BAU projected GHG Balances'!F79","v":0},{"$f":"'BAU projected GHG Balances'!G79","v":0},{"$f":"'BAU projected GHG Balances'!H79","v":1363.6752571541977},{"$f":"'BAU projected GHG Balances'!I79","v":0},{"$f":"'BAU projected GHG Balances'!J79","v":1363.6752571541977},{"$f":"'BAU projected GHG Balances'!K79","v":0},{"$f":"'BAU projected GHG Balances'!L79","v":0},{"$f":"'BAU projected GHG Balances'!M79","v":0},{"$f":"'BAU projected GHG Balances'!N79","v":0},{"$f":"'BAU projected GHG Balances'!O79","v":0},{"$f":"'BAU projected GHG Balances'!P79","v":1363.6752571541977}]
[null,null,"    Households",null,{"$f":"'BAU projected GHG Balances'!D80","v":1751.5199220810696},{"$f":"'BAU projected GHG Balances'!E80","v":0},{"$f":"'BAU projected GHG Balances'!F80","v":0},{"$f":"'BAU projected GHG Balances'!G80","v":0},{"$f":"'BAU projected GHG Balances'!H80","v":0},{"$f":"'BAU projected GHG Balances'!I80","v":447.0298399883394},{"$f":"'BAU projected GHG Balances'!J80","v":2198.5497620694091},{"$f":"'BAU projected GHG Balances'!K80","v":8578.7279905247742},{"$f":"'BAU projected GHG Balances'!L80","v":10323.555373667299},{"$f":"'BAU projected GHG Balances'!M80","v":57677.726377510982},{"$f":"'BAU projected GHG Balances'!N80","v":0},{"$f":"'BAU projected GHG Balances'!O80","v":0},{"$f":"'BAU projected GHG Balances'!P80","v":78778.559503772471}]
[null,null,"    Services",null,{"$f":"'BAU projected GHG Balances'!D81","v":4082.1137775848601},{"$f":"'BAU projected GHG Balances'!E81","v":0},{"$f":"'BAU projected GHG Balances'!F81","v":0},{"$f":"'BAU projected GHG Balances'!G81","v":0},{"$f":"'BAU projected GHG Balances'!H81","v":0},{"$f":"'BAU projected GHG Balances'!I81","v":0},{"$f":"'BAU projected GHG Balances'!J81","v":4082.1137775848601},{"$f":"'BAU projected GHG Balances'!K81","v":29555.868268147031},{"$f":"'BAU projected GHG Balances'!L81","v":3595.0472281472544},{"$f":"'BAU projected GHG Balances'!M81","v":16574.481189028385},{"$f":"'BAU projected GHG Balances'!N81","v":348.50940968711171},{"$f":"'BAU projected GHG Balances'!O81","v":0},{"$f":"'BAU projected GHG Balances'!P81","v":54156.019872594647}]
[null,null,"    Agriculture & Fishery",null,{"$f":"'BAU projected GHG Balances'!D82","v":0},{"$f":"'BAU projected GHG Balances'!E82","v":0},{"$f":"'BAU projected GHG Balances'!F82","v":0},{"$f":"'BAU projected GHG Balances'!G82","v":20897.248458719649},{"$f":"'BAU projected GHG Balances'!H82","v":0},{"$f":"'BAU projected GHG Balances'!I82","v":0},{"$f":"'BAU projected GHG Balances'!J82","v":20897.248458719649},{"$f":"'BAU projected GHG Balances'!K82","v":0},{"$f":"'BAU projected GHG Balances'!L82","v":0},{"$f":"'BAU projected GHG Balances'!M82","v":697.37614620081456},{"$f":"'BAU projected GHG Balances'!N82","v":0},{"$f":"'BAU projected GHG Balances'!O82","v":0},{"$f":"'BAU projected GHG Balances'!P82","v":21594.624604920464}]
[null,null,"    Non energy uses",null,{"$f":"'BAU projected GHG Balances'!D83","v":0},{"$f":"'BAU projected GHG Balances'!E83","v":0},{"$f":"'BAU projected GHG Balances'!F83","v":0},{"$f":"'BAU projected GHG Balances'!G83","v":0},{"$f":"'BAU projected GHG Balances'!H83","v":0},{"$f":"'BAU projected GHG Balances'!I83","v":0},{"$f":"'BAU projected GHG Balances'!J83","v":0},{"$f":"'BAU projected GHG Balances'!K83","v":0},{"$f":"'BAU projected GHG Balances'!L83","v":0},{"$f":"'BAU projected GHG Balances'!M83","v":0},{"$f":"'BAU projected GHG Balances'!N83","v":0},{"$f":"'BAU projected GHG Balances'!O83","v":0},{"$f":"'BAU projected GHG Balances'!P83","v":0}]
[]
[null,null,"CH4 and N20 balances",null,"ktCO2e"]
[null,null,"CH4 from energy combustion",null,{"$f":"'BAU projected GHG Balances'!D86","v":12128.981015277541}]
[null,null,"N2O from energy combustion",null,{"$f":"'BAU projected GHG Balances'!D87","v":9286.6629982613049}]
[null,null,"Total Agriculture",null,{"$f":"'BAU projected GHG Balances'!D88","v":88199.651388602462}]
[null,null,"  Enteric fermentation",null,{"$f":"'BAU projected GHG Balances'!D89","v":41890.627897561346}]
[null,null,"  Manure management",null,{"$f":"'BAU projected GHG Balances'!D90","v":9821.4265942512175}]
[null,null,"  Rice cultivation",null,{"$f":"'BAU projected GHG Balances'!D91","v":311.59348332015281}]
[null,null,"  N2O from agricultural soils",null,{"$f":"'BAU projected GHG Balances'!D92","v":35643.178556992287}]
[null,null,"  Burning of agricultural residues",null,{"$f":"'BAU projected GHG Balances'!D93","v":532.82485647746137}]
[null,null,"Fugitive (CH4)",null,{"$f":"'BAU projected GHG Balances'!D94","v":9900.1818956948282}]
[null,null,"Forestry",null,{"$f":"'BAU projected GHG Balances'!D95","v":-64020}]
[null,null,"Waste - solid",null,{"$f":"'BAU projected GHG Balances'!D96","v":16880}]
[null,null,"Waste - liquid",null,{"$f":"'BAU projected GHG Balances'!D97","v":0}]
[null,null,"Industrial processes",null,{"$f":"'BAU projected GHG Balances'!D98","v":60720}]
[null,null,"Total GHG emission - CH4 and N2O",null,{"$f":"'BAU projected GHG Balances'!D100","v":1055571.7513408824}]
[]
["Projected GHG balance in the year 2035"]
[]
[]
[null,null,{"$f":"\"Green House Gas (GHG) Balance - 2035 - \"&Assumptions!D308","v":"Green House Gas (GHG) Balance - 2035 - "}]
[null,null,"ktCO2-e",null,"LPG","Gasoline","Jet Fuel","Diesel","Fueloil","Kerosene and other","Total oil products","Coal","Lignite","Gas","Coke","Petrocoke","Total"]
[null,null,"Unit",null,"ktCO2-e","ktCO2-e","ktCO2-e","ktCO2-e","ktCO2-e","ktCO2-e","ktCO2-e","ktCO2-e","ktCO2-e","ktCO2-e","ktCO2-e","ktCO2-e","ktCO2-e"]
[null,null,"Total",null,{"$f":"'BAU projected GHG Balances'!D105","v":38220.389362540263},{"$f":"'BAU projected GHG Balances'!E105","v":20192.79817493042},{"$f":"'BAU projected GHG Balances'!F105","v":13486.697450024063},{"$f":"'BAU projected GHG Balances'!G105","v":207202.09540720098},{"$f":"'BAU projected GHG Balances'!H105","v":4666.9704418292604},{"$f":"'BAU projected GHG Balances'!I105","v":598.22676582283134},{"$f":"'BAU projected GHG Balances'!J105","v":284367.1776023478},{"$f":"'BAU projected GHG Balances'!K105","v":214028.33906485719},{"$f":"'BAU projected GHG Balances'!L105","v":335022.68167398375},{"$f":"'BAU projected GHG Balances'!M105","v":312307.81576822221},{"$f":"'BAU projected GHG Balances'!N105","v":47950.126187350201},{"$f":"'BAU projected GHG Balances'!O105","v":40805.204356790775},{"$f":"'BAU projected GHG Balances'!P105","v":1234481.3446535519}]
[null,null,"    Fossil power plants",null,{"$f":"'BAU projected GHG Balances'!D106","v":0},{"$f":"'BAU projected GHG Balances'!E106","v":0},{"$f":"'BAU projected GHG Balances'!F106","v":0},{"$f":"'BAU projected GHG Balances'!G106","v":2449.6596645429363},{"$f":"'BAU projected GHG Balances'!H106","v":2263.6801074684668},{"$f":"'BAU projected GHG Balances'!I106","v":0},{"$f":"'BAU projected GHG Balances'!J106","v":4713.3397720114026},{"$f":"'BAU projected GHG Balances'!K106","v":121701.49796947671},{"$f":"'BAU projected GHG Balances'!L106","v":292501.89703929861},{"$f":"'BAU projected GHG Balances'!M106","v":137580.19555512565},{"$f":"'BAU projected GHG Balances'!N106","v":0},{"$f":"'BAU projected GHG Balances'!O106","v":0},{"$f":"'BAU projected GHG Balances'!P106","v":556496.93033591239}]
[null,null,"FINAL CONSUMPTION",null,{"$f":"'BAU projected GHG Balances'!D107","v":38220.389362540263},{"$f":"'BAU projected GHG Balances'!E107","v":20192.79817493042},{"$f":"'BAU projected GHG Balances'!F107","v":13486.697450024063},{"$f":"'BAU projected GHG Balances'!G107","v":204752.43574265804},{"$f":"'BAU projected GHG Balances'!H107","v":2403.2903343607941},{"$f":"'BAU projected GHG Balances'!I107","v":598.22676582283134},{"$f":"'BAU projected GHG Balances'!J107","v":279653.83783033642},{"$f":"'BAU projected GHG Balances'!K107","v":92326.841095380485},{"$f":"'BAU projected GHG Balances'!L107","v":42520.784634685129},{"$f":"'BAU projected GHG Balances'!M107","v":174727.62021309655},{"$f":"'BAU projected GHG Balances'!N107","v":47950.126187350201},{"$f":"'BAU projected GHG Balances'!O107","v":40805.204356790775},{"$f":"'BAU projected GHG Balances'!P107","v":677984.41431763954}]
[null,null,"    Industry - steel",null,{"$f":"'BAU projected GHG Balances'!D108","v":0},{"$f":"'BAU projected GHG Balances'!E108","v":0},{"$f":"'BAU projected GHG Balances'!F108","v":0},{"$f":"'BAU projected GHG Balances'!G108","v":174.97569032449542},{"$f":"'BAU projected GHG Balances'!H108","v":0},{"$f":"'BAU projected GHG Balances'!I108","v":0},{"$f":"'BAU projected GHG Balances'!J108","v":174.97569032449542},{"$f":"'BAU projected GHG Balances'!K108","v":128.7365730496611},{"$f":"'BAU projected GHG Balances'!L108","v":154.42665183710201},{"$f":"'BAU projected GHG Balances'!M108","v":1613.8850909205332},{"$f":"'BAU projected GHG Balances'!N108","v":0},{"$f":"'BAU projected GHG Balances'!O108","v":0},{"$f":"'BAU projected GHG Balances'!P108","v":2072.0240061317918}]
[null,null,"    Industry - chemical",null,{"$f":"'BAU projected GHG Balances'!D109","v":86.103505447525009},{"$f":"'BAU projected GHG Balances'!E109","v":0},{"$f":"'BAU projected GHG Balances'!F109","v":0},{"$f":"'BAU projected GHG Balances'!G109","v":41.170750664587153},{"$f":"'BAU projected GHG Balances'!H109","v":29.916477191213207},{"$f":"'BAU projected GHG Balances'!I109","v":0},{"$f":"'BAU projected GHG Balances'!J109","v":157.19073330332537},{"$f":"'BAU projected GHG Balances'!K109","v":2983.659398915675},{"$f":"'BAU projected GHG Balances'!L109","v":1930.3331479637752},{"$f":"'BAU projected GHG Balances'!M109","v":18173.749502105136},{"$f":"'BAU projected GHG Balances'!N109","v":0},{"$f":"'BAU projected GHG Balances'!O109","v":0},{"$f":"'BAU projected GHG Balances'!P109","v":23244.932782287913}]
[null,null,"    Industry - non metallic mineral",null,{"$f":"'BAU projected GHG Balances'!D110","v":28.701168482508336},{"$f":"'BAU projected GHG Balances'!E110","v":0},{"$f":"'BAU projected GHG Balances'!F110","v":0},{"$f":"'BAU projected GHG Balances'!G110","v":247.02450398752288},{"$f":"'BAU projected GHG Balances'!H110","v":179.4988631472792},{"$f":"'BAU projected GHG Balances'!I110","v":0},{"$f":"'BAU projected GHG Balances'!J110","v":455.22453561731038},{"$f":"'BAU projected GHG Balances'!K110","v":25043.049827954663},{"$f":"'BAU projected GHG Balances'!L110","v":8350.9181724217469},{"$f":"'BAU projected GHG Balances'!M110","v":13219.823962149063},{"$f":"'BAU projected GHG Balances'!N110","v":0},{"$f":"'BAU projected GHG Balances'!O110","v":40735.400732524518},{"$f":"'BAU projected GHG Balances'!P110","v":87804.417230667314}]
[null,null,"    Industry - food processing and beverage",null,{"$f":"'BAU projected GHG Balances'!D111","v":191.34112321672225},{"$f":"'BAU projected GHG Balances'!E111","v":0},{"$f":"'BAU projected GHG Balances'!F111","v":0},{"$f":"'BAU projected GHG Balances'!G111","v":61.756125996880719},{"$f":"'BAU projected GHG Balances'!H111","v":368.96988535829615},{"$f":"'BAU projected GHG Balances'!I111","v":0},{"$f":"'BAU projected GHG Balances'!J111","v":622.06713457189915},{"$f":"'BAU projected GHG Balances'!K111","v":1726.5846267836898},{"$f":"'BAU projected GHG Balances'!L111","v":4674.3759613768962},{"$f":"'BAU projected GHG Balances'!M111","v":6890.5876490607116},{"$f":"'BAU projected GHG Balances'!N111","v":476.10054370418629},{"$f":"'BAU projected GHG Balances'!O111","v":69.803624266259874},{"$f":"'BAU projected GHG Balances'!P111","v":14459.519539763642}]
[null,null,"    Industry - construction",null,{"$f":"'BAU projected GHG Balances'!D112","v":0},{"$f":"'BAU projected GHG Balances'!E112","v":0},{"$f":"'BAU projected GHG Balances'!F112","v":0},{"$f":"'BAU projected GHG Balances'!G112","v":1513.0250869235776},{"$f":"'BAU projected GHG Balances'!H112","v":0},{"$f":"'BAU projected GHG Balances'!I112","v":0},{"$f":"'BAU projected GHG Balances'!J112","v":1513.0250869235776},{"$f":"'BAU projected GHG Balances'!K112","v":7.5727395911565365},{"$f":"'BAU projected GHG Balances'!L112","v":17.818459827357927},{"$f":"'BAU projected GHG Balances'!M112","v":2526.0810118756176},{"$f":"'BAU projected GHG Balances'!N112","v":0},{"$f":"'BAU projected GHG Balances'!O112","v":0},{"$f":"'BAU projected GHG Balances'!P112","v":4064.4972982177096}]
[null,null,"    Industry - mining",null,{"$f":"'BAU projected GHG Balances'!D113","v":0},{"$f":"'BAU projected GHG Balances'!E113","v":0},{"$f":"'BAU projected GHG Balances'!F113","v":0},{"$f":"'BAU projected GHG Balances'!G113","v":3870.0505624711923},{"$f":"'BAU projected GHG Balances'!H113","v":0},{"$f":"'BAU projected GHG Balances'!I113","v":0},{"$f":"'BAU projected GHG Balances'!J113","v":3870.0505624711923},{"$f":"'BAU projected GHG Balances'!K113","v":143.88205223197417},{"$f":"'BAU projected GHG Balances'!L113","v":558.31174125721509},{"$f":"'BAU projected GHG Balances'!M113","v":912.19592095508403},{"$f":"'BAU projected GHG Balances'!N113","v":0},{"$f":"'BAU projected GHG Balances'!O113","v":0},{"$f":"'BAU projected GHG Balances'!P113","v":5484.4402769154658}]
[null,null,"    Industry - machinery",null,{"$f":"'BAU projected GHG Balances'!D114","v":47.835280804180563},{"$f":"'BAU projected GHG Balances'!E114","v":0},{"$f":"'BAU projected GHG Balances'!F114","v":0},{"$f":"'BAU projected GHG Balances'!G114","v":30.87806299844036},{"$f":"'BAU projected GHG Balances'!H114","v":0},{"$f":"'BAU projected GHG Balances'!I114","v":0},{"$f":"'BAU projected GHG Balances'!J114","v":78.713343802620926},{"$f":"'BAU projected GHG Balances'!K114","v":22.718218773469602},{"$f":"'BAU projected GHG Balances'!L114","v":100.97127235502825},{"$f":"'BAU projected GHG Balances'!M114","v":484.16552727615999},{"$f":"'BAU projected GHG Balances'!N114","v":0},{"$f":"'BAU projected GHG Balances'!O114","v":0},{"$f":"'BAU projected GHG Balances'!P114","v":686.56836220727882}]
[null,null,"    Industry - non ferrous metals",null,{"$f":"'BAU projected GHG Balances'!D115","v":353.98107795093608},{"$f":"'BAU projected GHG Balances'!E115","v":0},{"$f":"'BAU projected GHG Balances'!F115","v":0},{"$f":"'BAU projected GHG Balances'!G115","v":133.80493965990823},{"$f":"'BAU projected GHG Balances'!H115","v":0},{"$f":"'BAU projected GHG Balances'!I115","v":0},{"$f":"'BAU projected GHG Balances'!J115","v":487.78601761084428},{"$f":"'BAU projected GHG Balances'!K115","v":8223.9951959959981},{"$f":"'BAU projected GHG Balances'!L115","v":403.88508942011299},{"$f":"'BAU projected GHG Balances'!M115","v":14433.746226189291},{"$f":"'BAU projected GHG Balances'!N115","v":47007.64143756844},{"$f":"'BAU projected GHG Balances'!O115","v":0},{"$f":"'BAU projected GHG Balances'!P115","v":70557.05396678469}]
[null,null,"    Industry - paper and pulp",null,{"$f":"'BAU projected GHG Balances'!D116","v":9.5670561608361115},{"$f":"'BAU projected GHG Balances'!E116","v":0},{"$f":"'BAU projected GHG Balances'!F116","v":0},{"$f":"'BAU projected GHG Balances'!G116","v":102.92687666146787},{"$f":"'BAU projected GHG Balances'!H116","v":0},{"$f":"'BAU projected GHG Balances'!I116","v":0},{"$f":"'BAU projected GHG Balances'!J116","v":112.49393282230399},{"$f":"'BAU projected GHG Balances'!K116","v":325.62780241973098},{"$f":"'BAU projected GHG Balances'!L116","v":1199.7762950421002},{"$f":"'BAU projected GHG Balances'!M116","v":1557.7499573232972},{"$f":"'BAU projected GHG Balances'!N116","v":0},{"$f":"'BAU projected GHG Balances'!O116","v":0},{"$f":"'BAU projected GHG Balances'!P116","v":3195.6479876074322}]
[null,null,"    Industry - transport equipment",null,{"$f":"'BAU projected GHG Balances'!D117","v":220.04229169923059},{"$f":"'BAU projected GHG Balances'!E117","v":0},{"$f":"'BAU projected GHG Balances'!F117","v":0},{"$f":"'BAU projected GHG Balances'!G117","v":72.048813663027502},{"$f":"'BAU projected GHG Balances'!H117","v":0},{"$f":"'BAU projected GHG Balances'!I117","v":0},{"$f":"'BAU projected GHG Balances'!J117","v":292.09110536225808},{"$f":"'BAU projected GHG Balances'!K117","v":0},{"$f":"'BAU projected GHG Balances'!L117","v":47.51589287295446},{"$f":"'BAU projected GHG Balances'!M117","v":1249.0067225384996},{"$f":"'BAU projected GHG Balances'!N117","v":0},{"$f":"'BAU projected GHG Balances'!O117","v":0},{"$f":"'BAU projected GHG Balances'!P117","v":1588.6137207737122}]
[null,null,"    Industry - textile and leather",null,{"$f":"'BAU projected GHG Balances'!D118","v":114.80467393003335},{"$f":"'BAU projected GHG Balances'!E118","v":0},{"$f":"'BAU projected GHG Balances'!F118","v":0},{"$f":"'BAU projected GHG Balances'!G118","v":61.756125996880719},{"$f":"'BAU projected GHG Balances'!H118","v":0},{"$f":"'BAU projected GHG Balances'!I118","v":0},{"$f":"'BAU projected GHG Balances'!J118","v":176.56079992691406},{"$f":"'BAU projected GHG Balances'!K118","v":2688.3225548605697},{"$f":"'BAU projected GHG Balances'!L118","v":6450.2824575035693},{"$f":"'BAU projected GHG Balances'!M118","v":8406.2362561860828},{"$f":"'BAU projected GHG Balances'!N118","v":0},{"$f":"'BAU projected GHG Balances'!O118","v":0},{"$f":"'BAU projected GHG Balances'!P118","v":17721.402068477135}]
[null,null,"    Industry - miscellaneous",null,{"$f":"'BAU projected GHG Balances'!D119","v":0},{"$f":"'BAU projected GHG Balances'!E119","v":0},{"$f":"'BAU projected GHG Balances'!F119","v":0},{"$f":"'BAU projected GHG Balances'!G119","v":0},{"$f":"'BAU projected GHG Balances'!H119","v":0},{"$f":"'BAU projected GHG Balances'!I119","v":0},{"$f":"'BAU projected GHG Balances'!J119","v":0},{"$f":"'BAU projected GHG Balances'!K119","v":0},{"$f":"'BAU projected GHG Balances'!L119","v":5.9394866091193075},{"$f":"'BAU projected GHG Balances'!M119","v":4357.4897454854399},{"$f":"'BAU projected GHG Balances'!N119","v":0},{"$f":"'BAU projected GHG Balances'!O119","v":0},{"$f":"'BAU projected GHG Balances'!P119","v":4363.4292320945597}]
[null,null,"    Transport - road",null,{"$f":"'BAU projected GHG Balances'!D120","v":29361.295357606028},{"$f":"'BAU projected GHG Balances'!E120","v":20192.79817493042},{"$f":"'BAU projected GHG Balances'!F120","v":0},{"$f":"'BAU projected GHG Balances'!G120","v":169088.27297945943},{"$f":"'BAU projected GHG Balances'!H120","v":0},{"$f":"'BAU projected GHG Balances'!I120","v":0},{"$f":"'BAU projected GHG Balances'!J120","v":218642.36651199588},{"$f":"'BAU projected GHG Balances'!K120","v":0},{"$f":"'BAU projected GHG Balances'!L120","v":0},{"$f":"'BAU projected GHG Balances'!M120","v":603.45268617028637},{"$f":"'BAU projected GHG Balances'!N120","v":0},{"$f":"'BAU projected GHG Balances'!O120","v":0},{"$f":"'BAU projected GHG Balances'!P120","v":219245.81919816617}]
[null,null,"    Transport - rail",null,{"$f":"'BAU projected GHG Balances'!D121","v":0},{"$f":"'BAU projected GHG Balances'!E121","v":0},{"$f":"'BAU projected GHG Balances'!F121","v":0},{"$f":"'BAU projected GHG Balances'!G121","v":1389.5128349298163},{"$f":"'BAU projected GHG Balances'!H121","v":0},{"$f":"'BAU projected GHG Balances'!I121","v":0},{"$f":"'BAU projected GHG Balances'!J121","v":1389.5128349298163},{"$f":"'BAU projected GHG Balances'!K121","v":0},{"$f":"'BAU projected GHG Balances'!L121","v":0},{"$f":"'BAU projected GHG Balances'!M121","v":0},{"$f":"'BAU projected GHG Balances'!N121","v":0},{"$f":"'BAU projected GHG Balances'!O121","v":0},{"$f":"'BAU projected GHG Balances'!P121","v":1389.5128349298163}]
[null,null,"    Transport - domestic air",null,{"$f":"'BAU projected GHG Balances'!D122","v":0},{"$f":"'BAU projected GHG Balances'!E122","v":0},{"$f":"'BAU projected GHG Balances'!F122","v":13486.697450024063},{"$f":"'BAU projected GHG Balances'!G122","v":0},{"$f":"'BAU projected GHG Balances'!H122","v":0},{"$f":"'BAU projected GHG Balances'!I122","v":0},{"$f":"'BAU projected GHG Balances'!J122","v":13486.697450024063},{"$f":"'BAU projected GHG Balances'!K122","v":0},{"$f":"'BAU projected GHG Balances'!L122","v":0},{"$f":"'BAU projected GHG Balances'!M122","v":0},{"$f":"'BAU projected GHG Balances'!N122","v":0},{"$f":"'BAU projected GHG Balances'!O122","v":0},{"$f":"'BAU projected GHG Balances'!P122","v":13486.697450024063}]
[null,null,"    Transport - navigation",null,{"$f":"'BAU projected GHG Balances'!D123","v":0},{"$f":"'BAU projected GHG Balances'!E123","v":0},{"$f":"'BAU projected GHG Balances'!F123","v":0},{"$f":"'BAU projected GHG Balances'!G123","v":0},{"$f":"'BAU projected GHG Balances'!H123","v":1824.9051086640054},{"$f":"'BAU projected GHG Balances'!I123","v":0},{"$f":"'BAU projected GHG Balances'!J123","v":1824.9051086640054},{"$f":"'BAU projected GHG Balances'!K123","v":0},{"$f":"'BAU projected GHG Balances'!L123","v":0},{"$f":"'BAU projected GHG Balances'!M123","v":0},{"$f":"'BAU projected GHG Balances'!N123","v":0},{"$f":"'BAU projected GHG Balances'!O123","v":0},{"$f":"'BAU projected GHG Balances'!P123","v":1824.9051086640054}]
[null,null,"    Households",null,{"$f":"'BAU projected GHG Balances'!D124","v":2343.9287594048474},{"$f":"'BAU projected GHG Balances'!E124","v":0},{"$f":"'BAU projected GHG Balances'!F124","v":0},{"$f":"'BAU projected GHG Balances'!G124","v":0},{"$f":"'BAU projected GHG Balances'!H124","v":0},{"$f":"'BAU projected GHG Balances'!I124","v":598.22676582283134},{"$f":"'BAU projected GHG Balances'!J124","v":2942.1555252276785},{"$f":"'BAU projected GHG Balances'!K124","v":11480.273220193307},{"$f":"'BAU projected GHG Balances'!L124","v":13815.245852811511},{"$f":"'BAU projected GHG Balances'!M124","v":77185.808696199412},{"$f":"'BAU projected GHG Balances'!N124","v":0},{"$f":"'BAU projected GHG Balances'!O124","v":0},{"$f":"'BAU projected GHG Balances'!P124","v":105423.48329443191}]
[null,null,"    Services",null,{"$f":"'BAU projected GHG Balances'!D125","v":5462.7890678374197},{"$f":"'BAU projected GHG Balances'!E125","v":0},{"$f":"'BAU projected GHG Balances'!F125","v":0},{"$f":"'BAU projected GHG Balances'!G125","v":0},{"$f":"'BAU projected GHG Balances'!H125","v":0},{"$f":"'BAU projected GHG Balances'!I125","v":0},{"$f":"'BAU projected GHG Balances'!J125","v":5462.7890678374197},{"$f":"'BAU projected GHG Balances'!K125","v":39552.41888461059},{"$f":"'BAU projected GHG Balances'!L125","v":4810.9841533866402},{"$f":"'BAU projected GHG Balances'!M125","v":22180.394662607854},{"$f":"'BAU projected GHG Balances'!N125","v":466.3842060775703},{"$f":"'BAU projected GHG Balances'!O125","v":0},{"$f":"'BAU projected GHG Balances'!P125","v":72472.970974520067}]
[null,null,"    Agriculture & Fishery",null,{"$f":"'BAU projected GHG Balances'!D126","v":0},{"$f":"'BAU projected GHG Balances'!E126","v":0},{"$f":"'BAU projected GHG Balances'!F126","v":0},{"$f":"'BAU projected GHG Balances'!G126","v":27965.232388920824},{"$f":"'BAU projected GHG Balances'!H126","v":0},{"$f":"'BAU projected GHG Balances'!I126","v":0},{"$f":"'BAU projected GHG Balances'!J126","v":27965.232388920824},{"$f":"'BAU projected GHG Balances'!K126","v":0},{"$f":"'BAU projected GHG Balances'!L126","v":0},{"$f":"'BAU projected GHG Balances'!M126","v":933.24659605404747},{"$f":"'BAU projected GHG Balances'!N126","v":0},{"$f":"'BAU projected GHG Balances'!O126","v":0},{"$f":"'BAU projected GHG Balances'!P126","v":28898.47898497487}]
[null,null,"    Non energy uses",null,{"$f":"'BAU projected GHG Balances'!D127","v":0},{"$f":"'BAU projected GHG Balances'!E127","v":0},{"$f":"'BAU projected GHG Balances'!F127","v":0},{"$f":"'BAU projected GHG Balances'!G127","v":0},{"$f":"'BAU projected GHG Balances'!H127","v":0},{"$f":"'BAU projected GHG Balances'!I127","v":0},{"$f":"'BAU projected GHG Balances'!J127","v":0},{"$f":"'BAU projected GHG Balances'!K127","v":0},{"$f":"'BAU projected GHG Balances'!L127","v":0},{"$f":"'BAU projected GHG Balances'!M127","v":0},{"$f":"'BAU projected GHG Balances'!N127","v":0},{"$f":"'BAU projected GHG Balances'!O127","v":0},{"$f":"'BAU projected GHG Balances'!P127","v":0}]
[]
[null,null,"CH4 and N20 balances",null,"ktCO2e"]
[null,null,"CH4 from energy combustion",null,{"$f":"'BAU projected GHG Balances'!D130","v":16231.312624869226}]
[null,null,"N2O from energy combustion",null,{"$f":"'BAU projected GHG Balances'!D131","v":12427.649954824788}]
[null,null,"Total Agriculture",null,{"$f":"'BAU projected GHG Balances'!D132","v":102247.56921710481}]
[null,null,"  Enteric fermentation",null,{"$f":"'BAU projected GHG Balances'!D133","v":48562.71887779118}]
[null,null,"  Manure management",null,{"$f":"'BAU projected GHG Balances'!D134","v":11385.725223355979}]
[null,null,"  Rice cultivation",null,{"$f":"'BAU projected GHG Balances'!D135","v":361.22224693388262}]
[null,null,"  N2O from agricultural soils",null,{"$f":"'BAU projected GHG Balances'!D136","v":41320.21282676683}]
[null,null,"  Burning of agricultural residues",null,{"$f":"'BAU projected GHG Balances'!D137","v":617.69004225693925}]
[null,null,"Fugitive (CH4)",null,{"$f":"'BAU projected GHG Balances'!D138","v":13248.676635711281}]
[null,null,"Forestry",null,{"$f":"'BAU projected GHG Balances'!D139","v":-64020}]
[null,null,"Waste - solid",null,{"$f":"'BAU projected GHG Balances'!D140","v":16880}]
[null,null,"Waste - liquid",null,{"$f":"'BAU projected GHG Balances'!D141","v":0}]
[null,null,"Industrial processes",null,{"$f":"'BAU projected GHG Balances'!D142","v":60720}]
[null,null,"Total GHG emission - CH4 and N2O",null,{"$f":"'BAU projected GHG Balances'!D144","v":1392216.553086062}]
[]
["Projected GHG balance in the year 2050"]
[]
[]
[null,null,{"$f":"\"Green House Gas (GHG) Balance - 2050 - \"&Assumptions!D354","v":"Green House Gas (GHG) Balance - 2050 - "}]
[null,null,"ktCO2-e",null,"LPG","Gasoline","Jet Fuel","Diesel","Fueloil","Kerosene and other","Total oil products","Coal","Lignite","Gas","Coke","Petrocoke","Total"]
[null,null,"Unit",null,"ktCO2-e","ktCO2-e","ktCO2-e","ktCO2-e","ktCO2-e","ktCO2-e","ktCO2-e","ktCO2-e","ktCO2-e","ktCO2-e","ktCO2-e","ktCO2-e","ktCO2-e"]
[null,null,"Total",null,{"$f":"'BAU projected GHG Balances'!D149","v":51439.611921463307},{"$f":"'BAU projected GHG Balances'!E149","v":27176.847725808118},{"$f":"'BAU projected GHG Balances'!F149","v":18151.319086544157},{"$f":"'BAU projected GHG Balances'!G149","v":278866.7398429673},{"$f":"'BAU projected GHG Balances'!H149","v":6281.1277535525751},{"$f":"'BAU projected GHG Balances'!I149","v":805.13446325899201},{"$f":"'BAU projected GHG Balances'!J149","v":382720.78079359449},{"$f":"'BAU projected GHG Balances'!K149","v":288053.96505149268},{"$f":"'BAU projected GHG Balances'!L149","v":450896.41988545813},{"$f":"'BAU projected GHG Balances'!M149","v":420325.20105361543},{"$f":"'BAU projected GHG Balances'!N149","v":64534.556654201326},{"$f":"'BAU projected GHG Balances'!O149","v":54918.43258265053},{"$f":"'BAU projected GHG Balances'!P149","v":1661449.3560210126}]
[null,null,"    Fossil power plants",null,{"$f":"'BAU projected GHG Balances'!D150","v":0},{"$f":"'BAU projected GHG Balances'!E150","v":0},{"$f":"'BAU projected GHG Balances'!F150","v":0},{"$f":"'BAU projected GHG Balances'!G150","v":3296.9193821780455},{"$f":"'BAU projected GHG Balances'!H150","v":3046.6153847359715},{"$f":"'BAU projected GHG Balances'!I150","v":0},{"$f":"'BAU projected GHG Balances'!J150","v":6343.5347669140174},{"$f":"'BAU projected GHG Balances'!K150","v":163794.19284373702},{"$f":"'BAU projected GHG Balances'!L150","v":393669.0421249363},{"$f":"'BAU projected GHG Balances'!M150","v":185164.8291780857},{"$f":"'BAU projected GHG Balances'!N150","v":0},{"$f":"'BAU projected GHG Balances'!O150","v":0},{"$f":"'BAU projected GHG Balances'!P150","v":748971.59891367296}]
[null,null,"FINAL CONSUMPTION",null,{"$f":"'BAU projected GHG Balances'!D151","v":51439.611921463307},{"$f":"'BAU projected GHG Balances'!E151","v":27176.847725808118},{"$f":"'BAU projected GHG Balances'!F151","v":18151.319086544157},{"$f":"'BAU projected GHG Balances'!G151","v":275569.82046078925},{"$f":"'BAU projected GHG Balances'!H151","v":3234.5123688166032},{"$f":"'BAU projected GHG Balances'!I151","v":805.13446325899201},{"$f":"'BAU projected GHG Balances'!J151","v":376377.24602668046},{"$f":"'BAU projected GHG Balances'!K151","v":124259.77220775568},{"$f":"'BAU projected GHG Balances'!L151","v":57227.377760521857},{"$f":"'BAU projected GHG Balances'!M151","v":235160.37187552976},{"$f":"'BAU projected GHG Balances'!N151","v":64534.556654201326},{"$f":"'BAU projected GHG Balances'!O151","v":54918.43258265053},{"$f":"'BAU projected GHG Balances'!P151","v":912477.75710733957}]
[null,null,"    Industry - steel",null,{"$f":"'BAU projected GHG Balances'!D152","v":0},{"$f":"'BAU projected GHG Balances'!E152","v":0},{"$f":"'BAU projected GHG Balances'!F152","v":0},{"$f":"'BAU projected GHG Balances'!G152","v":235.4942415841461},{"$f":"'BAU projected GHG Balances'!H152","v":0},{"$f":"'BAU projected GHG Balances'!I152","v":0},{"$f":"'BAU projected GHG Balances'!J152","v":235.4942415841461},{"$f":"'BAU projected GHG Balances'!K152","v":173.26247765189029},{"$f":"'BAU projected GHG Balances'!L152","v":207.83794130095933},{"$f":"'BAU projected GHG Balances'!M152","v":2172.0768455633047},{"$f":"'BAU projected GHG Balances'!N152","v":0},{"$f":"'BAU projected GHG Balances'!O152","v":0},{"$f":"'BAU projected GHG Balances'!P152","v":2788.6715061003006}]
[null,null,"    Industry - chemical",null,{"$f":"'BAU projected GHG Balances'!D153","v":115.8839818005431},{"$f":"'BAU projected GHG Balances'!E153","v":0},{"$f":"'BAU projected GHG Balances'!F153","v":0},{"$f":"'BAU projected GHG Balances'!G153","v":55.410409784504957},{"$f":"'BAU projected GHG Balances'!H153","v":40.263639445849833},{"$f":"'BAU projected GHG Balances'!I153","v":0},{"$f":"'BAU projected GHG Balances'!J153","v":211.55803103089789},{"$f":"'BAU projected GHG Balances'!K153","v":4015.6127173438099},{"$f":"'BAU projected GHG Balances'!L153","v":2597.9742662619915},{"$f":"'BAU projected GHG Balances'!M153","v":24459.474043517213},{"$f":"'BAU projected GHG Balances'!N153","v":0},{"$f":"'BAU projected GHG Balances'!O153","v":0},{"$f":"'BAU projected GHG Balances'!P153","v":31284.619058153912}]
[null,null,"    Industry - non metallic mineral",null,{"$f":"'BAU projected GHG Balances'!D154","v":38.627993933514368},{"$f":"'BAU projected GHG Balances'!E154","v":0},{"$f":"'BAU projected GHG Balances'!F154","v":0},{"$f":"'BAU projected GHG Balances'!G154","v":332.46245870702967},{"$f":"'BAU projected GHG Balances'!H154","v":241.58183667509894},{"$f":"'BAU projected GHG Balances'!I154","v":0},{"$f":"'BAU projected GHG Balances'!J154","v":612.67228931564296},{"$f":"'BAU projected GHG Balances'!K154","v":33704.64785851771},{"$f":"'BAU projected GHG Balances'!L154","v":11239.236364198032},{"$f":"'BAU projected GHG Balances'!M154","v":17792.142508875066},{"$f":"'BAU projected GHG Balances'!N154","v":0},{"$f":"'BAU projected GHG Balances'!O154","v":54824.486094850297},{"$f":"'BAU projected GHG Balances'!P154","v":118173.18511575676}]
[null,null,"    Industry - food processing and beverage",null,{"$f":"'BAU projected GHG Balances'!D155","v":257.51995955676244},{"$f":"'BAU projected GHG Balances'!E155","v":0},{"$f":"'BAU projected GHG Balances'!F155","v":0},{"$f":"'BAU projected GHG Balances'!G155","v":83.115614676757417},{"$f":"'BAU projected GHG Balances'!H155","v":496.58488649881451},{"$f":"'BAU projected GHG Balances'!I155","v":0},{"$f":"'BAU projected GHG Balances'!J155","v":837.22046073233435},{"$f":"'BAU projected GHG Balances'!K155","v":2323.7555826253515},{"$f":"'BAU projected GHG Balances'!L155","v":6291.0946078405768},{"$f":"'BAU projected GHG Balances'!M155","v":9273.8237493181077},{"$f":"'BAU projected GHG Balances'!N155","v":640.7686476303677},{"$f":"'BAU projected GHG Balances'!O155","v":93.946487800233058},{"$f":"'BAU projected GHG Balances'!P155","v":19460.609535946973}]
[null,null,"    Industry - construction",null,{"$f":"'BAU projected GHG Balances'!D156","v":0},{"$f":"'BAU projected GHG Balances'!E156","v":0},{"$f":"'BAU projected GHG Balances'!F156","v":0},{"$f":"'BAU projected GHG Balances'!G156","v":2036.3325595805568},{"$f":"'BAU projected GHG Balances'!H156","v":0},{"$f":"'BAU projected GHG Balances'!I156","v":0},{"$f":"'BAU projected GHG Balances'!J156","v":2036.3325595805568},{"$f":"'BAU projected GHG Balances'!K156","v":10.191910450111193},{"$f":"'BAU projected GHG Balances'!L156","v":23.981300919341464},{"$f":"'BAU projected GHG Balances'!M156","v":3399.7724539251726},{"$f":"'BAU projected GHG Balances'!N156","v":0},{"$f":"'BAU projected GHG Balances'!O156","v":0},{"$f":"'BAU projected GHG Balances'!P156","v":5470.2782248751819}]
[null,null,"    Industry - mining",null,{"$f":"'BAU projected GHG Balances'!D157","v":0},{"$f":"'BAU projected GHG Balances'!E157","v":0},{"$f":"'BAU projected GHG Balances'!F157","v":0},{"$f":"'BAU projected GHG Balances'!G157","v":5208.5785197434652},{"$f":"'BAU projected GHG Balances'!H157","v":0},{"$f":"'BAU projected GHG Balances'!I157","v":0},{"$f":"'BAU projected GHG Balances'!J157","v":5208.5785197434652},{"$f":"'BAU projected GHG Balances'!K157","v":193.64629855211265},{"$f":"'BAU projected GHG Balances'!L157","v":751.41409547269927},{"$f":"'BAU projected GHG Balances'!M157","v":1227.6956083618677},{"$f":"'BAU projected GHG Balances'!N157","v":0},{"$f":"'BAU projected GHG Balances'!O157","v":0},{"$f":"'BAU projected GHG Balances'!P157","v":7381.3345221301452}]
[null,null,"    Industry - machinery",null,{"$f":"'BAU projected GHG Balances'!D158","v":64.379989889190611},{"$f":"'BAU projected GHG Balances'!E158","v":0},{"$f":"'BAU projected GHG Balances'!F158","v":0},{"$f":"'BAU projected GHG Balances'!G158","v":41.557807338378709},{"$f":"'BAU projected GHG Balances'!H158","v":0},{"$f":"'BAU projected GHG Balances'!I158","v":0},{"$f":"'BAU projected GHG Balances'!J158","v":105.93779722756932},{"$f":"'BAU projected GHG Balances'!K158","v":30.575731350333573},{"$f":"'BAU projected GHG Balances'!L158","v":135.89403854293496},{"$f":"'BAU projected GHG Balances'!M158","v":651.62305366899136},{"$f":"'BAU projected GHG Balances'!N158","v":0},{"$f":"'BAU projected GHG Balances'!O158","v":0},{"$f":"'BAU projected GHG Balances'!P158","v":924.03062078982919}]
[null,null,"    Industry - non ferrous metals",null,{"$f":"'BAU projected GHG Balances'!D159","v":476.41192518001043},{"$f":"'BAU projected GHG Balances'!E159","v":0},{"$f":"'BAU projected GHG Balances'!F159","v":0},{"$f":"'BAU projected GHG Balances'!G159","v":180.08383179964108},{"$f":"'BAU projected GHG Balances'!H159","v":0},{"$f":"'BAU projected GHG Balances'!I159","v":0},{"$f":"'BAU projected GHG Balances'!J159","v":656.49575697965156},{"$f":"'BAU projected GHG Balances'!K159","v":11068.414748820756},{"$f":"'BAU projected GHG Balances'!L159","v":543.57615417173986},{"$f":"'BAU projected GHG Balances'!M159","v":19425.922049233552},{"$f":"'BAU projected GHG Balances'!N159","v":63266.096270116723},{"$f":"'BAU projected GHG Balances'!O159","v":0},{"$f":"'BAU projected GHG Balances'!P159","v":94960.504979322432}]
[null,null,"    Industry - paper and pulp",null,{"$f":"'BAU projected GHG Balances'!D160","v":12.875997977838121},{"$f":"'BAU projected GHG Balances'!E160","v":0},{"$f":"'BAU projected GHG Balances'!F160","v":0},{"$f":"'BAU projected GHG Balances'!G160","v":138.52602446126238},{"$f":"'BAU projected GHG Balances'!H160","v":0},{"$f":"'BAU projected GHG Balances'!I160","v":0},{"$f":"'BAU projected GHG Balances'!J160","v":151.40202243910051},{"$f":"'BAU projected GHG Balances'!K160","v":438.25214935478124},{"$f":"'BAU projected GHG Balances'!L160","v":1614.7409285689916},{"$f":"'BAU projected GHG Balances'!M160","v":2096.5263465871894},{"$f":"'BAU projected GHG Balances'!N160","v":0},{"$f":"'BAU projected GHG Balances'!O160","v":0},{"$f":"'BAU projected GHG Balances'!P160","v":4300.921446950063}]
[null,null,"    Industry - transport equipment",null,{"$f":"'BAU projected GHG Balances'!D161","v":296.14795349027679},{"$f":"'BAU projected GHG Balances'!E161","v":0},{"$f":"'BAU projected GHG Balances'!F161","v":0},{"$f":"'BAU projected GHG Balances'!G161","v":96.968217122883658},{"$f":"'BAU projected GHG Balances'!H161","v":0},{"$f":"'BAU projected GHG Balances'!I161","v":0},{"$f":"'BAU projected GHG Balances'!J161","v":393.11617061316042},{"$f":"'BAU projected GHG Balances'!K161","v":0},{"$f":"'BAU projected GHG Balances'!L161","v":63.950135784910557},{"$f":"'BAU projected GHG Balances'!M161","v":1680.9986022185574},{"$f":"'BAU projected GHG Balances'!N161","v":0},{"$f":"'BAU projected GHG Balances'!O161","v":0},{"$f":"'BAU projected GHG Balances'!P161","v":2138.0649086166286}]
[null,null,"    Industry - textile and leather",null,{"$f":"'BAU projected GHG Balances'!D162","v":154.51197573405747},{"$f":"'BAU projected GHG Balances'!E162","v":0},{"$f":"'BAU projected GHG Balances'!F162","v":0},{"$f":"'BAU projected GHG Balances'!G162","v":83.115614676757417},{"$f":"'BAU projected GHG Balances'!H162","v":0},{"$f":"'BAU projected GHG Balances'!I162","v":0},{"$f":"'BAU projected GHG Balances'!J162","v":237.62759041081489},{"$f":"'BAU projected GHG Balances'!K162","v":3618.1282097894727},{"$f":"'BAU projected GHG Balances'!L162","v":8681.2309328016108},{"$f":"'BAU projected GHG Balances'!M162","v":11313.687221673212},{"$f":"'BAU projected GHG Balances'!N162","v":0},{"$f":"'BAU projected GHG Balances'!O162","v":0},{"$f":"'BAU projected GHG Balances'!P162","v":23850.673954675112}]
[null,null,"    Industry - miscellaneous",null,{"$f":"'BAU projected GHG Balances'!D163","v":0},{"$f":"'BAU projected GHG Balances'!E163","v":0},{"$f":"'BAU projected GHG Balances'!F163","v":0},{"$f":"'BAU projected GHG Balances'!G163","v":0},{"$f":"'BAU projected GHG Balances'!H163","v":0},{"$f":"'BAU projected GHG Balances'!I163","v":0},{"$f":"'BAU projected GHG Balances'!J163","v":0},{"$f":"'BAU projected GHG Balances'!K163","v":0},{"$f":"'BAU projected GHG Balances'!L163","v":7.9937669731138197},{"$f":"'BAU projected GHG Balances'!M163","v":5864.6074830209227},{"$f":"'BAU projected GHG Balances'!N163","v":0},{"$f":"'BAU projected GHG Balances'!O163","v":0},{"$f":"'BAU projected GHG Balances'!P163","v":5872.6012499940362}]
[null,null,"    Transport - road",null,{"$f":"'BAU projected GHG Balances'!D164","v":39516.437793985198},{"$f":"'BAU projected GHG Balances'!E164","v":27176.847725808118},{"$f":"'BAU projected GHG Balances'!F164","v":0},{"$f":"'BAU projected GHG Balances'!G164","v":227570.55298496183},{"$f":"'BAU projected GHG Balances'!H164","v":0},{"$f":"'BAU projected GHG Balances'!I164","v":0},{"$f":"'BAU projected GHG Balances'!J164","v":294263.83850475517},{"$f":"'BAU projected GHG Balances'!K164","v":0},{"$f":"'BAU projected GHG Balances'!L164","v":0},{"$f":"'BAU projected GHG Balances'!M164","v":812.16786399323553},{"$f":"'BAU projected GHG Balances'!N164","v":0},{"$f":"'BAU projected GHG Balances'!O164","v":0},{"$f":"'BAU projected GHG Balances'!P164","v":295076.00636874838}]
[null,null,"    Transport - rail",null,{"$f":"'BAU projected GHG Balances'!D165","v":0},{"$f":"'BAU projected GHG Balances'!E165","v":0},{"$f":"'BAU projected GHG Balances'!F165","v":0},{"$f":"'BAU projected GHG Balances'!G165","v":1870.1013302270421},{"$f":"'BAU projected GHG Balances'!H165","v":0},{"$f":"'BAU projected GHG Balances'!I165","v":0},{"$f":"'BAU projected GHG Balances'!J165","v":1870.1013302270421},{"$f":"'BAU projected GHG Balances'!K165","v":0},{"$f":"'BAU projected GHG Balances'!L165","v":0},{"$f":"'BAU projected GHG Balances'!M165","v":0},{"$f":"'BAU projected GHG Balances'!N165","v":0},{"$f":"'BAU projected GHG Balances'!O165","v":0},{"$f":"'BAU projected GHG Balances'!P165","v":1870.1013302270421}]
[null,null,"    Transport - domestic air",null,{"$f":"'BAU projected GHG Balances'!D166","v":0},{"$f":"'BAU projected GHG Balances'!E166","v":0},{"$f":"'BAU projected GHG Balances'!F166","v":18151.319086544157},{"$f":"'BAU projected GHG Balances'!G166","v":0},{"$f":"'BAU projected GHG Balances'!H166","v":0},{"$f":"'BAU projected GHG Balances'!I166","v":0},{"$f":"'BAU projected GHG Balances'!J166","v":18151.319086544157},{"$f":"'BAU projected GHG Balances'!K166","v":0},{"$f":"'BAU projected GHG Balances'!L166","v":0},{"$f":"'BAU projected GHG Balances'!M166","v":0},{"$f":"'BAU projected GHG Balances'!N166","v":0},{"$f":"'BAU projected GHG Balances'!O166","v":0},{"$f":"'BAU projected GHG Balances'!P166","v":18151.319086544157}]
[null,null,"    Transport - navigation",null,{"$f":"'BAU projected GHG Balances'!D167","v":0},{"$f":"'BAU projected GHG Balances'!E167","v":0},{"$f":"'BAU projected GHG Balances'!F167","v":0},{"$f":"'BAU projected GHG Balances'!G167","v":0},{"$f":"'BAU projected GHG Balances'!H167","v":2456.0820061968398},{"$f":"'BAU projected GHG Balances'!I167","v":0},{"$f":"'BAU projected GHG Balances'!J167","v":2456.0820061968398},{"$f":"'BAU projected GHG Balances'!K167","v":0},{"$f":"'BAU projected GHG Balances'!L167","v":0},{"$f":"'BAU projected GHG Balances'!M167","v":0},{"$f":"'BAU projected GHG Balances'!N167","v":0},{"$f":"'BAU projected GHG Balances'!O167","v":0},{"$f":"'BAU projected GHG Balances'!P167","v":2456.0820061968398}]
[null,null,"    Households",null,{"$f":"'BAU projected GHG Balances'!D168","v":3154.6195045703398},{"$f":"'BAU projected GHG Balances'!E168","v":0},{"$f":"'BAU projected GHG Balances'!F168","v":0},{"$f":"'BAU projected GHG Balances'!G168","v":0},{"$f":"'BAU projected GHG Balances'!H168","v":0},{"$f":"'BAU projected GHG Balances'!I168","v":805.13446325899201},{"$f":"'BAU projected GHG Balances'!J168","v":3959.7539678293319},{"$f":"'BAU projected GHG Balances'!K168","v":15450.936242368567},{"$f":"'BAU projected GHG Balances'!L168","v":18593.501979462748},{"$f":"'BAU projected GHG Balances'!M168","v":103881.93609215804},{"$f":"'BAU projected GHG Balances'!N168","v":0},{"$f":"'BAU projected GHG Balances'!O168","v":0},{"$f":"'BAU projected GHG Balances'!P168","v":141886.1282818187}]
[null,null,"    Services",null,{"$f":"'BAU projected GHG Balances'!D169","v":7352.194845345567},{"$f":"'BAU projected GHG Balances'!E169","v":0},{"$f":"'BAU projected GHG Balances'!F169","v":0},{"$f":"'BAU projected GHG Balances'!G169","v":0},{"$f":"'BAU projected GHG Balances'!H169","v":0},{"$f":"'BAU projected GHG Balances'!I169","v":0},{"$f":"'BAU projected GHG Balances'!J169","v":7352.194845345567},{"$f":"'BAU projected GHG Balances'!K169","v":53232.348280930768},{"$f":"'BAU projected GHG Balances'!L169","v":6474.9512482221953},{"$f":"'BAU projected GHG Balances'!M169","v":29851.890907937417},{"$f":"'BAU projected GHG Balances'!N169","v":627.6917364542378},{"$f":"'BAU projected GHG Balances'!O169","v":0},{"$f":"'BAU projected GHG Balances'!P169","v":97539.077018890181}]
[null,null,"    Agriculture & Fishery",null,{"$f":"'BAU projected GHG Balances'!D170","v":0},{"$f":"'BAU projected GHG Balances'!E170","v":0},{"$f":"'BAU projected GHG Balances'!F170","v":0},{"$f":"'BAU projected GHG Balances'!G170","v":37637.520846124986},{"$f":"'BAU projected GHG Balances'!H170","v":0},{"$f":"'BAU projected GHG Balances'!I170","v":0},{"$f":"'BAU projected GHG Balances'!J170","v":37637.520846124986},{"$f":"'BAU projected GHG Balances'!K170","v":0},{"$f":"'BAU projected GHG Balances'!L170","v":0},{"$f":"'BAU projected GHG Balances'!M170","v":1256.0270454779109},{"$f":"'BAU projected GHG Balances'!N170","v":0},{"$f":"'BAU projected GHG Balances'!O170","v":0},{"$f":"'BAU projected GHG Balances'!P170","v":38893.547891602895}]
[null,null,"    Non energy uses",null,{"$f":"'BAU projected GHG Balances'!D171","v":0},{"$f":"'BAU projected GHG Balances'!E171","v":0},{"$f":"'BAU projected GHG Balances'!F171","v":0},{"$f":"'BAU projected GHG Balances'!G171","v":0},{"$f":"'BAU projected GHG Balances'!H171","v":0},{"$f":"'BAU projected GHG Balances'!I171","v":0},{"$f":"'BAU projected GHG Balances'!J171","v":0},{"$f":"'BAU projected GHG Balances'!K171","v":0},{"$f":"'BAU projected GHG Balances'!L171","v":0},{"$f":"'BAU projected GHG Balances'!M171","v":0},{"$f":"'BAU projected GHG Balances'!N171","v":0},{"$f":"'BAU projected GHG Balances'!O171","v":0},{"$f":"'BAU projected GHG Balances'!P171","v":0}]
[]
[null,null,"CH4 and N20 balances",null,"ktCO2e"]
[null,null,"CH4 from energy combustion",null,{"$f":"'BAU projected GHG Balances'!D174","v":21845.209751252209}]
[null,null,"N2O from energy combustion",null,{"$f":"'BAU projected GHG Balances'!D175","v":16725.980593973982}]
[null,null,"Total Agriculture",null,{"$f":"'BAU projected GHG Balances'!D176","v":118706.2536231038}]
[null,null,"  Enteric fermentation",null,{"$f":"'BAU projected GHG Balances'!D177","v":56379.809005476127}]
[null,null,"  Manure management",null,{"$f":"'BAU projected GHG Balances'!D178","v":13218.473518689434}]
[null,null,"  Rice cultivation",null,{"$f":"'BAU projected GHG Balances'!D179","v":419.36781467923333}]
[null,null,"  N2O from agricultural soils",null,{"$f":"'BAU projected GHG Balances'!D180","v":47971.484321157499}]
[null,null,"  Burning of agricultural residues",null,{"$f":"'BAU projected GHG Balances'!D181","v":717.11896310148893}]
[null,null,"Fugitive (CH4)",null,{"$f":"'BAU projected GHG Balances'!D182","v":17830.97440869845}]
[null,null,"Forestry",null,{"$f":"'BAU projected GHG Balances'!D183","v":-64020}]
[null,null,"Waste - solid",null,{"$f":"'BAU projected GHG Balances'!D184","v":16880}]
[null,null,"Waste - liquid",null,{"$f":"'BAU projected GHG Balances'!D185","v":0}]
[null,null,"Industrial processes",null,{"$f":"'BAU projected GHG Balances'!D186","v":60720}]
[null,null,"Total GHG emission - CH4 and N2O",null,{"$f":"'BAU projected GHG Balances'!D188","v":1850137.774398041}]

{"sheet":"Report_print.3","index":13,"n_rows":242,"n_cols":7,"rows_kept":242,"cut":false,"hidden":true,"merged":[[183,0,183,7],[238,2,238,3],[239,2,239,3],[240,2,240,3],[241,2,241,3],[117,2,117,3],[0,0,0,7],[61,0,61,7],[118,2,118,3],[119,2,119,3],[56,2,56,3],[55,2,55,3],[57,2,57,3],[58,2,58,3],[116,2,116,3],[177,2,177,3],[178,2,178,3],[179,2,179,3],[180,2,180,3],[122,0,122,7]]}
["Results - Mitigation options 2025"]
[]
[null,"Type","Mitigation options ","Unit penetrating","Emission reductions\nkt/year","Investment cost\nmillion USD","Annual costs\nMUS$/year"]
[null,"Agriculture","Nitrification inhibitors (1000 ha)",100,79,0,5.3474999999999993]
[null,"EE households","Efficient lighting with CFLs",200000,7480.5083047495527,308.34951456310688,-2446.370674014313]
[null,"EE households","Efficient charcoal stoves",10000,2929.1691871829062,600,-181.63933146188717]
[null,"EE service","Efficient office lighting with LEDs",10000,436.00676976254522,165.85144901887966,-120.1642715884069]
[null,"EE service","Efficient Chiller > 300 TR",10000,19.607499999999995,3.5,-1.6620063389650679]
[null,"EE service","Energy efficiency in service",1,4046.8528459692934,40.468528459692934,3.8199428018346246]
[null,"Forestry","Assisted forest regeneration",500,1833.3333333333335,300,-19.035906691556566]
[null,"Landfills","Biogas from Municipal Solid Waste",500,8124.4800000000014,10,1.3439292574325568]
[null,"Methane avoidance","Biogas at big farms",30,2803.2383582089551,86.387434554973822,-39.21991813651929]
[null,"Solar","Solar/diesel mini-grid",20000,1168,1200,111.25579610385397]
[null,"Transport","Electric 18m buses",50,1838.8724702121483,18962.5,2635.1618227397807]
[null,"Wind","Wind turbines, off-shore",900,1398.24,2250,-329.86591707767468]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Total emission reduction in 2025",null,32157.308769418734]
[null,null,"Total emission reduction in % to the BAU scenario in 2025",null,4.0076869444996832E-2]
[null,null,"Total Investment cost in 2025",null,23927.056926596655]
[null,null,"Total Annual cost in 2025",null,-381.02903440642115]
[]
[]
["Results - Mitigation options 2030"]
[]
[null,"Type","Mitigation options ","Unit penetrating","Emission reductions\nkt/year","Investment cost\nmillion USD","Annual costs\nMUS$/year"]
[null,"Agriculture","Rice crop CH4 reduction",1000,3421.6000000000004,1311.576642140468,100.06216152943905]
[null,"Agriculture","Zero tillage",1000,85.727053103999992,-17.445138888888888,-14.264285254940267]
[null,"Agriculture","Cover crops",1000,1490,0,120.74999999999999]
[null,"Agriculture","Nitrification inhibitors (1000 ha)",200,158,0,10.694999999999999]
[null,"EE households","Efficient lighting with CFLs",200000,7480.5083047495527,308.34951456310688,-2446.370674014313]
[null,"EE households","Efficient charcoal stoves",10000,2929.1691871829062,600,-181.63933146188717]
[null,"EE service","Efficient office lighting with LEDs",10000,436.00676976254522,165.85144901887966,-120.1642715884069]
[null,"EE service","Efficient Chiller > 300 TR",10000,19.607499999999995,3.5,-1.6620063389650679]
[null,"EE service","Energy efficiency in service",1,5415.6019872594652,54.156019872594655,5.1119451623841066]
[null,"Forestry","Assisted forest regeneration",500,1833.3333333333335,300,-19.035906691556566]
[null,"Landfills","Biogas from Municipal Solid Waste",500,8124.4800000000014,10,1.3439292574325568]
[null,"Methane avoidance","Biogas at big farms",30,2803.2383582089551,86.387434554973822,-39.21991813651929]
[null,"Solar","Solar/diesel mini-grid",20000,1168,1200,111.25579610385397]
[null,"Transport","Electric 18m buses",50,1896.4306315789465,9512.5,1353.6808373887282]
[null,"Wind","Wind turbines, off-shore",900,1398.24,1980,-359.40200702835375]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Total emission reduction in 2030",null,38659.9431251797]
[null,null,"Total emission reduction in % to the BAU scenario in 2030",null,3.6624647330766813E-2]
[null,null,"Total Investment cost in 2030",null,15514.875921261135]
[null,null,"Total Annual cost in 2030",null,-1478.8587310731045]
[]
[]
["Results - Mitigation options 2035"]
[]
[null,"Type","Mitigation options ","Unit penetrating","Emission reductions\nkt/year","Investment cost\nmillion USD","Annual costs\nMUS$/year"]
[null,"Agriculture","Nitrification inhibitors (1000 ha)",100,79,0,5.3474999999999993]
[null,"EE households","Efficient lighting with CFLs",200000,7480.5083047495527,308.34951456310688,-2446.370674014313]
[null,"EE households","Efficient charcoal stoves",10000,2929.1691871829062,600,-181.63933146188717]
[null,"EE service","Efficient office lighting with LEDs",10000,436.00676976254522,165.85144901887966,-120.1642715884069]
[null,"EE service","Efficient Chiller > 300 TR",10000,19.607499999999995,3.5,-1.6620063389650679]
[null,"EE service","Energy efficiency in service",1,5415.6019872594652,54.156019872594655,5.1119451623841066]
[null,"Forestry","Assisted forest regeneration",500,1833.3333333333335,300,-19.035906691556566]
[null,"Landfills","Biogas from Municipal Solid Waste",500,8124.4800000000014,10,1.3439292574325568]
[null,"Methane avoidance","Biogas at big farms",30,2803.2383582089551,86.387434554973822,-39.21991813651929]
[null,"Solar","Solar/diesel mini-grid",20000,1168,1200,111.25579610385397]
[null,"Transport","Electric 18m buses",50,1896.4306315789465,9512.5,1353.6808373887282]
[null,"Wind","Wind turbines, off-shore",900,1398.24,1980,-359.40200702835375]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Total emission reduction in 2035",null,33583.616072075703]
[null,null,"Total emission reduction in % to the BAU scenario in 2035",null,2.412240825440012E-2]
[null,null,"Total Investment cost in 2035",null,14220.744418009555]
[null,null,"Total Annual cost in 2035",null,-1690.7541073476036]
[]
[]
["Results - Mitigation options 2050"]
[]
[null,"Type","Mitigation options ","Unit penetrating","Emission reductions\nkt/year","Investment cost\nmillion USD","Annual costs\nMUS$/year"]
[null,"Transport","Electric 18m buses",50,2010.3740999999993,4187.5,561.45396428535128]
[null,"Wind","Wind turbines, off-shore",900,1398.24,1260,-438.16491356349786]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Total emission reduction in 2050",null,3408.6140999999993]
[null,null,"Total emission reduction in % to the BAU scenario in 2050",null,1.8423569029117433E-3]
[null,null,"Total Investment cost in 2050",null,5447.5]
[null,null,"Total Annual cost in 2050",null,123.28905072185341]

{"sheet":"Report_print.4","index":14,"n_rows":247,"n_cols":9,"rows_kept":247,"cut":false,"hidden":true,"merged":[[129,0,129,10],[168,0,168,10],[207,0,207,10],[246,0,246,10],[0,0,0,10],[2,1,2,3],[96,0,96,10],[100,2,100,7],[30,0,30,10],[34,2,34,7],[63,0,63,10],[67,2,67,7]]}
["Results - Projections"]
[]
[null,"GHG emissions from all sectors",null,null,{"$f":"+Assumptions!C10","v":2015},2025,2030,2035,2050]
[null,"Population (thousands)",null,null,{"$f":"Results!F23","v":1877},{"$f":"Results!G23","v":2038.7404725798217},{"$f":"Results!H23","v":2124.7643962143366},{"$f":"Results!I23","v":2214.4180684789526},{"$f":"Results!J23","v":2386.4401262029078}]
[null,"GDP (Current MUS$)",null,null,{"$f":"Results!F24","v":141},{"$f":"Results!G24","v":210.73001970270059},{"$f":"Results!H24","v":257.62028438757136},{"$f":"Results!I24","v":314.94426385745084},{"$f":"Results!J24","v":490.67290113522211}]
[null,"BAU energy CO2 emissions (ktCO2)",null,"Fossil fuel emissions",{"$f":"Results!F25","v":384917.11851566669},{"$f":"Results!G25","v":689327.93505369464},{"$f":"Results!H25","v":922476.27404304629},{"$f":"Results!I25","v":1234481.3446535519},{"$f":"Results!J25","v":1661449.3560210126}]
[null,"BAU other gases GHG emissions (ktCO2e)",null,"Other emissions",{"$f":"Results!F26","v":83259},{"$f":"Results!G26","v":113062.80091815488},{"$f":"Results!H26","v":133095.4772978361},{"$f":"Results!I26","v":157735.20843251003},{"$f":"Results!J26","v":188688.41837702831}]
[null,"BAU GHG emissions (ktCO2e)",null,"All GHG emissions",{"$f":"Results!F27","v":468176.11851566669},{"$f":"Results!G27","v":802390.73597184953},{"$f":"Results!H27","v":1055571.7513408824},{"$f":"Results!I27","v":1392216.553086062},{"$f":"Results!J27","v":1850137.774398041}]
[null,"Emissions Reduction in Mitigation Scenario (ktCO2e)",null,"All GHG emissions",{"$f":"Results!F28","v":0},{"$f":"Results!G28","v":32157.308769418738},{"$f":"Results!H28","v":38659.9431251797},{"$f":"Results!I28","v":33583.616072075703},{"$f":"Results!J28","v":3408.6140999999993}]
[null,"Total emissions in Mitigation scenario (ktCO2e)",null,"All GHG emissions",{"$f":"Results!F29","v":468176.11851566669},{"$f":"Results!G29","v":770233.42720243079},{"$f":"Results!H29","v":1016911.8082157027},{"$f":"Results!I29","v":1358632.9370139863},{"$f":"Results!J29","v":1846729.1602980411}]
[null,"Mitigation scenario reduction (%)",null,"All GHG emissions",{"$f":"Results!F30","v":0},{"$f":"Results!G30","v":4.6650232979334967E-2},{"$f":"Results!H30","v":4.1908875288185113E-2},{"$f":"Results!I30","v":2.7204636358033177E-2},{"$f":"Results!J30","v":2.0515907316990107E-3}]
[null,"Emissions Reduction in Mitigation Scenario 2 (ktCO2e)",null,"All GHG emissions",{"$f":"Results!F31","v":0},{"$f":"Results!G31","v":0},{"$f":"Results!H31","v":0},{"$f":"Results!I31","v":0},{"$f":"Results!J31","v":0}]
[null,"Total emissions in Mitigation scenario 2 (ktCO2e)",null,"All GHG emissions",{"$f":"Results!F32","v":468176.11851566669},{"$f":"Results!G32","v":802390.73597184953},{"$f":"Results!H32","v":1055571.7513408824},{"$f":"Results!I32","v":1392216.553086062},{"$f":"Results!J32","v":1850137.774398041}]
[null,"Mitigation scenario 2 reduction (%)",null,"All GHG emissions",{"$f":"Results!F33","v":0},{"$f":"Results!G33","v":0},{"$f":"Results!H33","v":0},{"$f":"Results!I33","v":0},{"$f":"Results!J33","v":0}]
[]
[null,"Total tCO2-e/capita in BAU",null,"All GHG emissions",{"$f":"Results!F35","v":249.42787347664714},{"$f":"Results!G35","v":393.5717894276678},{"$f":"Results!H35","v":496.79472849864203},{"$f":"Results!I35","v":628.70537993864571},{"$f":"Results!J35","v":775.27097959998537}]
[null,"Total tCO2-e/US$ in BAU",null,"All GHG emissions",{"$f":"Results!F36","v":3320.3980036572107},{"$f":"Results!G36","v":3807.6717171282389},{"$f":"Results!H36","v":4097.3937818997583},{"$f":"Results!I36","v":4420.5172560825013},{"$f":"Results!J36","v":3770.6133151383688}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Results - Projections"]
[]
[]
[]
[null,null,"Sectoral split of BAU scenario emissions"]
[null,null,"ktCO2e/year",{"$f":"+Assumptions!C10","v":2015},2025,2030,2035,2050]
[null,null,"Total",{"$f":"SUM(D38:D45)","v":468176.11851566669},{"$f":"SUM(E38:E45)","v":802390.73597184953},{"$f":"SUM(F38:F45)","v":1055571.7513408824},{"$f":"SUM(G38:G45)","v":1392216.553086062},{"$f":"SUM(H38:H45)","v":1850137.7743980405}]
[null,null,"Power ",{"$f":"Results!D44","v":182454.37337633336},{"$f":"Results!E44","v":326747.99428517651},{"$f":"Results!F44","v":437262.5233819221},{"$f":"Results!G44","v":585155.89291560638},{"$f":"Results!H44","v":787542.78925889917}]
[null,null,"Industry",{"$f":"Results!D45","v":138200.73795466666},{"$f":"Results!E45","v":199476.20109255533},{"$f":"Results!F45","v":246407.09735266672},{"$f":"Results!G45","v":309211.22310763993},{"$f":"Results!H45","v":395156.4695320098}]
[null,null,"Transport",{"$f":"Results!D46","v":73569.369500000001},{"$f":"Results!E46","v":131751.53590518516},{"$f":"Results!F46","v":176313.27523640357},{"$f":"Results!G46","v":235946.93459178405},{"$f":"Results!H46","v":317553.50879171642}]
[null,null,"Households",{"$f":"Results!D47","v":32871.540416000003},{"$f":"Results!E47","v":58867.922435808949},{"$f":"Results!F47","v":78778.559503772471},{"$f":"Results!G47","v":105423.48329443191},{"$f":"Results!H47","v":141886.1282818187}]
[null,null,"Services",{"$f":"Results!D48","v":22597.414921333337},{"$f":"Results!E48","v":40468.528459692934},{"$f":"Results!F48","v":54156.019872594647},{"$f":"Results!G48","v":72472.970974520067},{"$f":"Results!H48","v":97539.077018890181}]
[null,null,"Agriculture & Fishery",{"$f":"Results!D49","v":65622.682347333335},{"$f":"Results!E49","v":92218.553793430678},{"$f":"Results!F49","v":109794.27599352293},{"$f":"Results!G49","v":131146.04820207969},{"$f":"Results!H49","v":157599.80151470669}]
[null,null,"Forestry",{"$f":"Results!D50","v":-64020},{"$f":"Results!E50","v":-64020},{"$f":"Results!F50","v":-64020},{"$f":"Results!G50","v":-64020},{"$f":"Results!H50","v":-64020}]
[null,null,"Waste",{"$f":"Results!D51","v":16880},{"$f":"Results!E51","v":16880},{"$f":"Results!F51","v":16880},{"$f":"Results!G51","v":16880},{"$f":"Results!H51","v":16880}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Results - Projections"]
[]
[]
[]
[null,null,"Sectoral split of mitigation scenario emissions"]
[null,null,"ktCO2e/year",{"$f":"+Assumptions!C10","v":2015},2025,2030,2035,2050]
[null,null,"Total",{"$f":"SUM(D71:D78)","v":468176.11851566669},{"$f":"SUM(E71:E78)","v":770233.42720243079},{"$f":"SUM(F71:F78)","v":1016911.8082157025},{"$f":"SUM(G71:G78)","v":1358632.9370139865},{"$f":"SUM(H71:H78)","v":1846729.1602980411}]
[null,null,"Power ",{"$f":"Results!D57","v":182454.37337633336},{"$f":"Results!E57","v":324181.75428517652},{"$f":"Results!F57","v":434696.28338192211},{"$f":"Results!G57","v":582589.65291560639},{"$f":"Results!H57","v":786144.54925889918}]
[null,null,"Industry",{"$f":"Results!D58","v":138200.73795466666},{"$f":"Results!E58","v":199476.20109255533},{"$f":"Results!F58","v":246407.09735266672},{"$f":"Results!G58","v":309211.22310763993},{"$f":"Results!H58","v":395156.4695320098}]
[null,null,"Transport",{"$f":"Results!D59","v":73569.369500000001},{"$f":"Results!E59","v":129912.663434973},{"$f":"Results!F59","v":174416.84460482461},{"$f":"Results!G59","v":234050.5039602051},{"$f":"Results!H59","v":315543.1346917164}]
[null,null,"Households",{"$f":"Results!D60","v":32871.540416000003},{"$f":"Results!E60","v":48458.244943876489},{"$f":"Results!F60","v":68368.882011840004},{"$f":"Results!G60","v":95013.805802499439},{"$f":"Results!H60","v":141886.1282818187}]
[null,null,"Services",{"$f":"Results!D61","v":22597.414921333337},{"$f":"Results!E61","v":35966.061343961097},{"$f":"Results!F61","v":48284.803615572637},{"$f":"Results!G61","v":66601.754717498057},{"$f":"Results!H61","v":97539.077018890181}]
[null,null,"Agriculture & Fishery",{"$f":"Results!D62","v":65622.682347333335},{"$f":"Results!E62","v":89336.315435221724},{"$f":"Results!F62","v":101835.71058220997},{"$f":"Results!G62","v":128263.80984387074},{"$f":"Results!H62","v":157599.80151470669}]
[null,null,"Forestry",{"$f":"Results!D63","v":-64020},{"$f":"Results!E63","v":-65853.333333333328},{"$f":"Results!F63","v":-65853.333333333328},{"$f":"Results!G63","v":-65853.333333333328},{"$f":"Results!H63","v":-64020}]
[null,null,"Waste",{"$f":"Results!D64","v":16880},{"$f":"Results!E64","v":8755.5199999999986},{"$f":"Results!F64","v":8755.5199999999986},{"$f":"Results!G64","v":8755.5199999999986},{"$f":"Results!H64","v":16880}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Results - Projections"]
[]
[]
[]
[null,null,"Sectorial split of GHG reduction potential"]
[null,null,"ktCO2e/year",{"$f":"+Assumptions!C10","v":2015},2025,2030,2035,2050]
[null,null,"Total",{"$f":"SUM(D104:D111)","v":0},{"$f":"SUM(E104:E111)","v":32157.308769418727},{"$f":"SUM(F104:F111)","v":38659.943125179714},{"$f":"SUM(G104:G111)","v":33583.616072075711},{"$f":"SUM(H104:H111)","v":3408.6141000000061}]
[null,null,"Power ",{"$f":"Results!D70","v":0},{"$f":"Results!E70","v":2566.2399999999907},{"$f":"Results!F70","v":2566.2399999999907},{"$f":"Results!G70","v":2566.2399999999907},{"$f":"Results!H70","v":1398.2399999999907}]
[null,null,"Industry",{"$f":"Results!D71","v":0},{"$f":"Results!E71","v":0},{"$f":"Results!F71","v":0},{"$f":"Results!G71","v":0},{"$f":"Results!H71","v":0}]
[null,null,"Transport",{"$f":"Results!D72","v":0},{"$f":"Results!E72","v":1838.8724702121544},{"$f":"Results!F72","v":1896.4306315789581},{"$f":"Results!G72","v":1896.4306315789581},{"$f":"Results!H72","v":2010.3741000000155}]
[null,null,"Households",{"$f":"Results!D73","v":0},{"$f":"Results!E73","v":10409.67749193246},{"$f":"Results!F73","v":10409.677491932467},{"$f":"Results!G73","v":10409.677491932467},{"$f":"Results!H73","v":0}]
[null,null,"Services",{"$f":"Results!D74","v":0},{"$f":"Results!E74","v":4502.4671157318371},{"$f":"Results!F74","v":5871.2162570220098},{"$f":"Results!G74","v":5871.2162570220098},{"$f":"Results!H74","v":0}]
[null,null,"Agriculture & Fishery",{"$f":"Results!D75","v":0},{"$f":"Results!E75","v":2882.2383582089533},{"$f":"Results!F75","v":7958.5654113129567},{"$f":"Results!G75","v":2882.2383582089533},{"$f":"Results!H75","v":0}]
[null,null,"Forestry",{"$f":"Results!D76","v":0},{"$f":"Results!E76","v":1833.3333333333285},{"$f":"Results!F76","v":1833.3333333333285},{"$f":"Results!G76","v":1833.3333333333285},{"$f":"Results!H76","v":0}]
[null,null,"Waste",{"$f":"Results!D77","v":0},{"$f":"Results!E77","v":8124.4800000000014},{"$f":"Results!F77","v":8124.4800000000014},{"$f":"Results!G77","v":8124.4800000000014},{"$f":"Results!H77","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Results - MAR Curve 2025"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Results - MAR Curve 2030"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Results - MAR Curve 2035"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Results - MAR Curve 2050"]

{"sheet":"Results","index":15,"n_rows":376,"n_cols":49,"rows_kept":376,"cut":false,"hidden":true,"merged":[[66,2,66,7],[24,3,24,4],[27,3,27,4],[28,3,28,4],[30,3,30,4],[31,3,31,4],[25,3,25,4],[34,3,34,4],[35,3,35,4],[26,3,26,4],[29,3,29,4],[32,3,32,4],[40,2,40,7],[53,2,53,7],[21,2,21,4],[4,1,4,14],[5,2,5,14],[6,2,6,14],[7,2,7,14],[8,2,8,14],[9,2,9,14],[10,2,10,14],[11,1,11,14]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2025,"Cur opts:",12,"Prev. Opts:",12,null,null,2030,"Cur opts:",15,"Prev. Opts:",15,null,null,2035,"Cur opts:",12,"Prev. Opts:",12,null,null,2050,"Cur opts:",2,"Prev. Opts:",2]
[null,"Step 8 - Results",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Option name","USD/tCO2e","ktCO2e/year","X-axis","Y-Axis",null,null,"Option name","MUSD/year","ktCO2e/year","X-axis","Y-Axis",null,null,"Option name","MUSD/year","ktCO2e/year","X-axis","Y-Axis",null,null,"Option name","MUSD/year","ktCO2e/year","X-axis","Y-Axis"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,0,0,null,null,null,null,null,0,0,null,null,null,null,null,0,0]
[null,"\n\nIn the Results sheet, the user will find the following information:\n•\tA table with the total greenhouse gas emissions levels reached in the different years (start year, 2025, 2030, and 2050) for the BAU scenario and for the mitigation scenario.\n•\tThe graph showing the curves for the total emissions in the BAU and the mitigation scenarios.\n•\tA table showing the sectoral split of the emissions in the different years (start year, 2025, 2030, and 2050) for the BAU scenario.\n•\tThe graph showing the curves for the sectoral emissions in the BAU scenario.\n•\tA table showing the sectoral split of the emissions in the different years (start year, 2025, 2030, and 2050) for the mitigation scenario.\n•\tA Marginal Abatement Revenue Curve (MAR curve) comparing the relevant mitigation options for the year 2025, 2030, or 2050.\nPlease refer to the Guidance for further details on the Results sheet.\nOnce you are done with the Results sheet, you can click “go to step 9: MRV”.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U4*V4","v":0},null,null,null,null,"Efficient lighting with CFLs",-327.03267937835909,7480.5083047495527,0,327.03267937835909,null,null,"Efficient lighting with CFLs",-327.03267937835909,7480.5083047495527,0,327.03267937835909,null,null,"Efficient lighting with CFLs",-327.03267937835909,7480.5083047495527,0,327.03267937835909,null,null,"Wind turbines, off-shore",-313.36888771848743,1398.24,0,313.36888771848743]
[null,"The Results sheet includes all the final results for the greenhouse gas emissions reductions and cost calculations. The sheet also displays the graphical results from the data analysis. In the Results sheet, the user will find the following information:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7480.5083047495527,327.03267937835909,null,null,null,null,null,7480.5083047495527,327.03267937835909,null,null,null,null,null,7480.5083047495527,327.03267937835909,null,null,null,null,null,1398.24,313.36888771848743]
[null,"•","A table with the total greenhouse gas emissions levels in the different years (start year, 2025, 2030, 2035, and 2050) for the BAU scenario and for the mitigation scenario.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7480.5083047495527,0,null,null,null,null,null,7480.5083047495527,0,null,null,null,null,null,7480.5083047495527,0,null,null,null,null,null,1398.24,0]
[null,"•","The graph showing the curves for the total emissions in the BAU and the mitigation scenarios.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Efficient office lighting with LEDs",-275.60184823242514,436.00676976254522,7480.5083047495527,275.60184823242514,null,null,"Efficient office lighting with LEDs",-275.60184823242514,436.00676976254522,7480.5083047495527,275.60184823242514,null,null,"Efficient office lighting with LEDs",-275.60184823242514,436.00676976254522,7480.5083047495527,275.60184823242514,null,null,"Electric 18m buses",279.27835137020088,2010.3740999999993,1398.24,-279.27835137020088]
[null,"•","A table showing the sectoral split of the emissions in the different years (start year, 2025, 2030, 2035, and 2050) for the BAU scenario.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7916.5150745120982,275.60184823242514,null,null,null,null,null,7916.5150745120982,275.60184823242514,null,null,null,null,null,7916.5150745120982,275.60184823242514,null,null,null,null,null,3408.6140999999993,-279.27835137020088]
[null,"•","The graph showing the curves for the sectoral emissions in the BAU scenario.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7916.5150745120982,0,null,null,null,null,null,7916.5150745120982,0,null,null,null,null,null,7916.5150745120982,0,null,null,null,null,null,3408.6140999999993,0]
[null,"•","A table showing the sectoral split of the emissions in the different years (start year, 2025, 2030, 2035, and 2050) for the mitigation scenario.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wind turbines, off-shore",-235.91509117009574,1398.24,7916.5150745120982,235.91509117009574,null,null,"Wind turbines, off-shore",-257.03885386511166,1398.24,7916.5150745120982,257.03885386511166,null,null,"Wind turbines, off-shore",-257.03885386511166,1398.24,7916.5150745120982,257.03885386511166,null,null,"Efficient office lighting with LEDs",-275.60184823242514,436.00676976254522,8878.7483047495534,275.60184823242514]
[null,"•","A Marginal Abatement Revenue Curve (MAR curve) comparing the relevant mitigation options for the years 2025, 2030, 2035, or 2050.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9314.7550745120989,235.91509117009574,null,null,null,null,null,9314.7550745120989,257.03885386511166,null,null,null,null,null,9314.7550745120989,257.03885386511166,null,null,null,null,null,9314.7550745120989,275.60184823242514]
[null,"\nPlease refer to the Guidance for further details on the Results sheet.\n\nOnce you are done with the Results sheet, you can click “Go to step 9: Tracking Progress”.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9314.7550745120989,0,null,null,null,null,null,9314.7550745120989,0,null,null,null,null,null,9314.7550745120989,0,null,null,null,null,null,9314.7550745120989,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Efficient Chiller > 300 TR",-84.763806653834934,19.607499999999995,9314.7550745120989,84.763806653834934,null,null,"Zero tillage",-166.39187675838471,85.727053103999992,9314.7550745120989,166.39187675838471,null,null,"Efficient Chiller > 300 TR",-84.763806653834934,19.607499999999995,9314.7550745120989,84.763806653834934,null,null,"Efficient Chiller > 300 TR",-84.763806653834934,19.607499999999995,9314.7550745120989,84.763806653834934]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9334.3625745120989,84.763806653834934,null,null,null,null,null,9400.4821276160983,166.39187675838471,null,null,null,null,null,9334.3625745120989,84.763806653834934,null,null,null,null,null,9334.3625745120989,84.763806653834934]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9334.3625745120989,0,null,null,null,null,null,9400.4821276160983,0,null,null,null,null,null,9334.3625745120989,0,null,null,null,null,null,9334.3625745120989,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Efficient charcoal stoves",-62.010529216503414,2929.1691871829062,9334.3625745120989,62.010529216503414,null,null,"Efficient Chiller > 300 TR",-84.763806653834934,19.607499999999995,9400.4821276160983,84.763806653834934,null,null,"Efficient charcoal stoves",-62.010529216503414,2929.1691871829062,9334.3625745120989,62.010529216503414,null,null,"Efficient charcoal stoves",-62.010529216503414,2929.1691871829062,9334.3625745120989,62.010529216503414]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12263.531761695005,62.010529216503414,null,null,null,null,null,9420.0896276160984,84.763806653834934,null,null,null,null,null,12263.531761695005,62.010529216503414,null,null,null,null,null,12263.531761695005,62.010529216503414]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12263.531761695005,0,null,null,null,null,null,9420.0896276160984,0,null,null,null,null,null,12263.531761695005,0,null,null,null,null,null,12263.531761695005,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biogas at big farms",-13.990932316429088,2803.2383582089551,12263.531761695005,13.990932316429088,null,null,"Efficient charcoal stoves",-62.010529216503414,2929.1691871829062,9420.0896276160984,62.010529216503414,null,null,"Biogas at big farms",-13.990932316429088,2803.2383582089551,12263.531761695005,13.990932316429088,null,null,"Biogas at big farms",-13.990932316429088,2803.2383582089551,12263.531761695005,13.990932316429088]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15066.77011990396,13.990932316429088,null,null,null,null,null,12349.258814799005,62.010529216503414,null,null,null,null,null,15066.77011990396,13.990932316429088,null,null,null,null,null,15066.77011990396,13.990932316429088]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15066.77011990396,0,null,null,null,null,null,12349.258814799005,0,null,null,null,null,null,15066.77011990396,0,null,null,null,null,null,15066.77011990396,0]
[null,null,"GHG emissions from all sectors",null,null,{"$f":"+Assumptions!C10","v":2015},2025,2030,2035,2050,null,null,null,null,null,null,null,null,null,null,null,null,null,"Assisted forest regeneration",-10.383221831758126,1833.3333333333335,15066.77011990396,10.383221831758126,null,null,"Biogas at big farms",-13.990932316429088,2803.2383582089551,12349.258814799005,13.990932316429088,null,null,"Assisted forest regeneration",-10.383221831758126,1833.3333333333335,15066.77011990396,10.383221831758126,null,null,"Assisted forest regeneration",-10.383221831758126,1833.3333333333335,15066.77011990396,10.383221831758126]
[null,null,"Population (thousands)",null,null,{"$f":"Assumptions!C68","v":1877},{"$f":"+F23*(1+Growth!H16)","v":2038.7404725798217},{"$f":"+F23*(1+Growth!I16)","v":2124.7643962143366},{"$f":"+F23*(1+Growth!J16)","v":2214.4180684789526},{"$f":"+F23*(1+Growth!K16)","v":2386.4401262029078},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16900.103453237294,10.383221831758126,null,null,null,null,null,15152.49717300796,13.990932316429088,null,null,null,null,null,16900.103453237294,10.383221831758126,null,null,null,null,null,16900.103453237294,10.383221831758126]
[null,null,"GDP (Current MUS$)",null,null,{"$f":"Assumptions!C69","v":141},{"$f":"+F24*(1+Growth!H17)","v":210.73001970270059},{"$f":"+F24*(1+Growth!I17)","v":257.62028438757136},{"$f":"+F24*(1+Growth!J17)","v":314.94426385745084},{"$f":"+F24*(1+Growth!K17)","v":490.67290113522211},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16900.103453237294,0,null,null,null,null,null,15152.49717300796,0,null,null,null,null,null,16900.103453237294,0,null,null,null,null,null,16900.103453237294,0]
[null,null,"BAU energy CO2 emissions (ktCO2)","Fossil fuel emissions",null,{"$f":"+'GHG Balance'!P15","v":384917.11851566669},{"$f":"+'BAU projected GHG Balances'!P17","v":689327.93505369464},{"$f":"+'BAU projected GHG Balances'!P61","v":922476.27404304629},{"$f":"+'BAU projected GHG Balances'!P105","v":1234481.3446535519},{"$f":"+'BAU projected GHG Balances'!P149","v":1661449.3560210126},null,null,null,null,null,null,null,null,null,null,null,null,null,"Biogas from Municipal Solid Waste",0.16541726454278385,8124.4800000000014,16900.103453237294,-0.16541726454278385,null,null,"Assisted forest regeneration",-10.383221831758126,1833.3333333333335,15152.49717300796,10.383221831758126,null,null,"Biogas from Municipal Solid Waste",0.16541726454278385,8124.4800000000014,16900.103453237294,-0.16541726454278385,null,null,"Biogas from Municipal Solid Waste",0.16541726454278385,8124.4800000000014,16900.103453237294,-0.16541726454278385]
[null,null,"BAU other gases GHG emissions (ktCO2e)","Other emissions",null,{"$f":"+'GHG Balance'!D55-F25","v":83259},{"$f":"'BAU projected GHG Balances'!D56-G25","v":113062.80091815488},{"$f":"+'BAU projected GHG Balances'!D100-H25","v":133095.4772978361},{"$f":"+'BAU projected GHG Balances'!D144-I25","v":157735.20843251003},{"$f":"'BAU projected GHG Balances'!D188-J25","v":188688.41837702831},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25024.583453237297,-0.16541726454278385,null,null,null,null,null,16985.830506341292,10.383221831758126,null,null,null,null,null,25024.583453237297,-0.16541726454278385,null,null,null,null,null,25024.583453237297,-0.16541726454278385]
[null,null,"BAU GHG emissions (ktCO2e)","All GHG emissions",null,{"$f":"+F25+F26","v":468176.11851566669},{"$f":"+G25+G26","v":802390.73597184953},{"$f":"+H25+H26","v":1055571.7513408824},{"$f":"+I25+I26","v":1392216.553086062},{"$f":"+J25+J26","v":1850137.774398041},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25024.583453237297,0,null,null,null,null,null,16985.830506341292,0,null,null,null,null,null,25024.583453237297,0,null,null,null,null,null,25024.583453237297,0]
[null,null,"Emissions Reduction in Mitigation Scenario (ktCO2e)","All GHG emissions",null,0,{"$f":"+'Mitigation options'!K136","v":32157.308769418738},{"$f":"+'Mitigation options'!K282","v":38659.9431251797},{"$f":"+'Mitigation options'!K428","v":33583.616072075703},{"$f":"'Mitigation options'!K574","v":3408.6140999999993},null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy efficiency in service",0.94392925743255685,4046.8528459692934,25024.583453237297,-0.94392925743255685,null,null,"Biogas from Municipal Solid Waste",0.16541726454278385,8124.4800000000014,16985.830506341292,-0.16541726454278385,null,null,"Energy efficiency in service",0.94392925743255696,5415.6019872594652,25024.583453237297,-0.94392925743255696,null,null,"Energy efficiency in service",1.7000877973990387,5415.6019872594652,25024.583453237297,-1.7000877973990387]
[null,null,"Total emissions in Mitigation scenario (ktCO2e)","All GHG emissions",null,{"$f":"+F27-F28","v":468176.11851566669},{"$f":"+G27-G28","v":770233.42720243079},{"$f":"+H27-H28","v":1016911.8082157027},{"$f":"+I27-I28","v":1358632.9370139863},{"$f":"+J27-J28","v":1846729.1602980411},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29071.436299206591,-0.94392925743255685,null,null,null,null,null,25110.310506341295,-0.16541726454278385,null,null,null,null,null,30440.185440496763,-0.94392925743255696,null,null,null,null,null,30440.185440496763,-1.7000877973990387]
[null,null,"Mitigation scenario reduction (%)","All GHG emissions",null,0,{"$f":"G28/G25","v":4.6650232979334967E-2},{"$f":"H28/H25","v":4.1908875288185113E-2},{"$f":"I28/I25","v":2.7204636358033177E-2},{"$f":"J28/J25","v":2.0515907316990107E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29071.436299206591,0,null,null,null,null,null,25110.310506341295,0,null,null,null,null,null,30440.185440496763,0,null,null,null,null,null,30440.185440496763,0]
[null,null,"Emissions Reduction in Mitigation Scenario 2 (ktCO2e)","All GHG emissions",null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nitrification inhibitors (1000 ha)",67.689873417721515,79,29071.436299206591,-67.689873417721515,null,null,"Energy efficiency in service",0.94392925743255696,5415.6019872594652,25110.310506341295,-0.94392925743255696,null,null,"Nitrification inhibitors (1000 ha)",67.689873417721515,79,30440.185440496763,-67.689873417721515,null,null,"Nitrification inhibitors (1000 ha)",67.6898734177215,63.2,30440.185440496763,-67.6898734177215]
[null,null,"Total emissions in Mitigation scenario 2 (ktCO2e)","All GHG emissions",null,{"$f":"+F27-F31","v":468176.11851566669},{"$f":"+G27-G31","v":802390.73597184953},{"$f":"+H27-H31","v":1055571.7513408824},{"$f":"+I27-I31","v":1392216.553086062},{"$f":"+J27-J31","v":1850137.774398041},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29150.436299206591,-67.689873417721515,null,null,null,null,null,30525.912493600761,-0.94392925743255696,null,null,null,null,null,30519.185440496763,-67.689873417721515,null,null,null,null,null,30503.385440496764,-67.6898734177215]
[null,null,"Mitigation scenario 2 reduction (%)","All GHG emissions",null,0,{"$f":"+G31/G25","v":0},{"$f":"+H31/H25","v":0},{"$f":"+I31/I25","v":0},{"$f":"+J31/J25","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29150.436299206591,0,null,null,null,null,null,30525.912493600761,0,null,null,null,null,null,30519.185440496763,0,null,null,null,null,null,30503.385440496764,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solar/diesel mini-grid",95.253250088916062,1168,29150.436299206591,-95.253250088916062,null,null,"Rice crop CH4 reduction",29.244260442319103,3421.6000000000004,30525.912493600761,-29.244260442319103,null,null,"Solar/diesel mini-grid",95.253250088916062,1168,30519.185440496763,-95.253250088916062,null,null,"Solar/diesel mini-grid",95.253250088916062,1168,30503.385440496764,-95.253250088916062]
[null,null,"Total tCO2-e/capita in BAU","All GHG emissions",null,{"$f":"F27/F23","v":249.42787347664714},{"$f":"G27/G23","v":393.5717894276678},{"$f":"H27/H23","v":496.79472849864203},{"$f":"I27/I23","v":628.70537993864571},{"$f":"J27/J23","v":775.27097959998537},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30318.436299206591,-95.253250088916062,null,null,null,null,null,33947.512493600763,-29.244260442319103,null,null,null,null,null,31687.185440496763,-95.253250088916062,null,null,null,null,null,31671.385440496764,-95.253250088916062]
[null,null,"Total tCO2-e/US$ in BAU","All GHG emissions",null,{"$f":"F27/F24","v":3320.3980036572107},{"$f":"G27/G24","v":3807.6717171282389},{"$f":"H27/H24","v":4097.3937818997583},{"$f":"I27/I24","v":4420.5172560825013},{"$f":"J27/J24","v":3770.6133151383688},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30318.436299206591,0,null,null,null,null,null,33947.512493600763,0,null,null,null,null,null,31687.185440496763,0,null,null,null,null,null,31671.385440496764,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electric 18m buses",1433.0313088192383,1838.8724702121483,30318.436299206591,-1433.0313088192383,null,null,"Nitrification inhibitors (1000 ha)",67.689873417721515,158,33947.512493600763,-67.689873417721515,null,null,"Electric 18m buses",713.80456255427021,1896.4306315789465,31687.185440496763,-713.80456255427021,null,null,"Electric 18m buses",279.27835137020088,2010.3740999999993,31671.385440496764,-279.27835137020088]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32157.308769418738,-1433.0313088192383,null,null,null,null,null,34105.512493600763,-67.689873417721515,null,null,null,null,null,33583.616072075711,-713.80456255427021,null,null,null,null,null,33681.759540496765,-279.27835137020088]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32157.308769418738,0,null,null,null,null,null,34105.512493600763,0,null,null,null,null,null,33583.616072075711,0,null,null,null,null,null,33681.759540496765,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cover crops",81.040268456375827,1490,34105.512493600763,-81.040268456375827,null,null,null,null,null,null,null,null,null,"Efficient lighting with LEDs",-354.68167440866574,77.718768427518427,88852.275096737358,354.68167440866574]
[null,null,"Sectoral split of BAU scenario emissions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35595.512493600763,-81.040268456375827,null,null,null,null,null,null,null,null,null,null,null,null,88929.99386516487,354.68167440866574]
[null,null,"ktCO2e/year",{"$f":"+F22","v":2015},2025,2030,2035,2050,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35595.512493600763,0,null,null,null,null,null,null,null,null,null,null,null,null,88929.99386516487,0]
[null,null,"Total",{"$f":"SUM(D44:D51)","v":468176.11851566669},{"$f":"SUM(E44:E51)","v":802390.73597184953},{"$f":"SUM(F44:F51)","v":1055571.7513408824},{"$f":"SUM(G44:G51)","v":1392216.553086062},{"$f":"SUM(H44:H51)","v":1850137.7743980405},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solar/diesel mini-grid",95.253250088916062,1168,35595.512493600763,-95.253250088916062,null,null,null,null,null,null,null,null,null,"Solar water heater, large",-350.30226457285949,30.354722299999999,88929.99386516487,350.30226457285949]
[null,null,"Power ",{"$f":"+'GHG Balance'!P16+'GHG Balance'!D41+'GHG Balance'!D42","v":182454.37337633336},{"$f":"+'Mitigation options'!I140","v":326747.99428517651},{"$f":"+'Mitigation options'!I286","v":437262.5233819221},{"$f":"+'Mitigation options'!I432","v":585155.89291560638},{"$f":"+'Mitigation options'!I578","v":787542.78925889917},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36763.512493600763,-95.253250088916062,null,null,null,null,null,null,null,null,null,null,null,null,88960.348587464876,350.30226457285949]
[null,null,"Industry",{"$f":"SUM('GHG Balance'!P18:P29)+'GHG Balance'!P37+'GHG Balance'!D49+'GHG Balance'!D53","v":138200.73795466666},{"$f":"+'Mitigation options'!I141","v":199476.20109255533},{"$f":"+'Mitigation options'!I287","v":246407.09735266672},{"$f":"+'Mitigation options'!I433","v":309211.22310763993},{"$f":"+'Mitigation options'!I579","v":395156.4695320098},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36763.512493600763,0,null,null,null,null,null,null,null,null,null,null,null,null,88960.348587464876,0]
[null,null,"Transport",{"$f":"SUM('GHG Balance'!P30:P33)","v":73569.369500000001},{"$f":"+'Mitigation options'!I142","v":131751.53590518516},{"$f":"+'Mitigation options'!I288","v":176313.27523640357},{"$f":"+'Mitigation options'!I434","v":235946.93459178405},{"$f":"+'Mitigation options'!I580","v":317553.50879171642},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electric 18m buses",713.80456255427021,1896.4306315789465,36763.512493600763,-713.80456255427021,null,null,null,null,null,null,null,null,null,"Bagasse power",-341.74294842775777,6791.4514285714295,88960.348587464876,341.74294842775777]
[null,null,"Households",{"$f":"+'GHG Balance'!P34","v":32871.540416000003},{"$f":"+'Mitigation options'!I143","v":58867.922435808949},{"$f":"+'Mitigation options'!I289","v":78778.559503772471},{"$f":"+'Mitigation options'!I435","v":105423.48329443191},{"$f":"+'Mitigation options'!I581","v":141886.1282818187},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38659.943125179707,-713.80456255427021,null,null,null,null,null,null,null,null,null,null,null,null,95751.800016036301,341.74294842775777]
[null,null,"Services",{"$f":"+'GHG Balance'!P35","v":22597.414921333337},{"$f":"+'Mitigation options'!I144","v":40468.528459692934},{"$f":"+'Mitigation options'!I290","v":54156.019872594647},{"$f":"+'Mitigation options'!I436","v":72472.970974520067},{"$f":"+'Mitigation options'!I582","v":97539.077018890181},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38659.943125179707,0,null,null,null,null,null,null,null,null,null,null,null,null,95751.800016036301,0]
[null,null,"Agriculture & Fishery",{"$f":"+'GHG Balance'!P36+'GHG Balance'!D43","v":65622.682347333335},{"$f":"+'Mitigation options'!I145","v":92218.553793430678},{"$f":"+'Mitigation options'!I291","v":109794.27599352293},{"$f":"+'Mitigation options'!I437","v":131146.04820207969},{"$f":"+'Mitigation options'!I583","v":157599.80151470669},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Switch from fuel oil to natural gas",-339.52112449817679,1454.3571428571436,95751.800016036301,339.52112449817679]
[null,null,"Forestry",{"$f":"+'GHG Balance'!D50","v":-64020},{"$f":"+'Mitigation options'!I146","v":-64020},{"$f":"+'Mitigation options'!I292","v":-64020},{"$f":"+'Mitigation options'!I438","v":-64020},{"$f":"+'Mitigation options'!I584","v":-64020},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,97206.157158893446,339.52112449817679]
[null,null,"Waste",{"$f":"+'GHG Balance'!D51+'GHG Balance'!D52","v":16880},{"$f":"+'Mitigation options'!I147","v":16880},{"$f":"+'Mitigation options'!I293","v":16880},{"$f":"+'Mitigation options'!I439","v":16880},{"$f":"+'Mitigation options'!I585","v":16880},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,97206.157158893446,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Efficient lighting with CFLs",-321.06763115035045,38.097435503685503,97206.157158893446,321.06763115035045]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,97244.254594397134,321.06763115035045]
[null,null,"Sectoral split of mitigation scenario emissions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,97244.254594397134,0]
[null,null,"ktCO2e/year",{"$f":"+D42","v":2015},{"$f":"+E42","v":2025},{"$f":"+F42","v":2030},2035,{"$f":"+H42","v":2050},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wind turbines, off-shore",-313.36888771848743,1553.6,97244.254594397134,313.36888771848743]
[null,null,"Total",{"$f":"SUM(D57:D64)","v":468176.11851566669},{"$f":"SUM(E57:E64)","v":770233.42720243079},{"$f":"SUM(F57:F64)","v":1016911.8082157025},{"$f":"SUM(G57:G64)","v":1358632.9370139865},{"$f":"SUM(H57:H64)","v":1846729.1602980411},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,98797.85459439714,313.36888771848743]
[null,null,"Power ",{"$f":"+'GHG Balance'!P16+'GHG Balance'!D41+'GHG Balance'!D42","v":182454.37337633336},{"$f":"+'Mitigation options'!K140","v":324181.75428517652},{"$f":"+'Mitigation options'!K286","v":434696.28338192211},{"$f":"+'Mitigation options'!K432","v":582589.65291560639},{"$f":"+'Mitigation options'!K578","v":786144.54925889918},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,98797.85459439714,0]
[null,null,"Industry",{"$f":"SUM('GHG Balance'!P18:P29)+'GHG Balance'!P37+'GHG Balance'!D49+'GHG Balance'!D53","v":138200.73795466666},{"$f":"+'Mitigation options'!K141","v":199476.20109255533},{"$f":"+'Mitigation options'!K287","v":246407.09735266672},{"$f":"+'Mitigation options'!K433","v":309211.22310763993},{"$f":"+'Mitigation options'!K579","v":395156.4695320098},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Efficient water pumping",-310.59608600829989,763.43980343980365,98797.85459439714,310.59608600829989]
[null,null,"Transport",{"$f":"SUM('GHG Balance'!P30:P33)","v":73569.369500000001},{"$f":"+'Mitigation options'!K142","v":129912.663434973},{"$f":"+'Mitigation options'!K288","v":174416.84460482461},{"$f":"+'Mitigation options'!K434","v":234050.5039602051},{"$f":"+'Mitigation options'!K580","v":315543.1346917164},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,99561.294397836944,310.59608600829989]
[null,null,"Households",{"$f":"+'GHG Balance'!P34","v":32871.540416000003},{"$f":"+'Mitigation options'!K143","v":48458.244943876489},{"$f":"+'Mitigation options'!K289","v":68368.882011840004},{"$f":"+'Mitigation options'!K435","v":95013.805802499439},{"$f":"+'Mitigation options'!K581","v":141886.1282818187},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,99561.294397836944,0]
[null,null,"Services",{"$f":"+'GHG Balance'!P35","v":22597.414921333337},{"$f":"+'Mitigation options'!K144","v":35966.061343961097},{"$f":"+'Mitigation options'!K290","v":48284.803615572637},{"$f":"+'Mitigation options'!K436","v":66601.754717498057},{"$f":"+'Mitigation options'!K582","v":97539.077018890181},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Efficient electric motors",-309.0172323508944,0.64945399945399895,99561.294397836944,309.0172323508944]
[null,null,"Agriculture & Fishery",{"$f":"+'GHG Balance'!P36+'GHG Balance'!D43","v":65622.682347333335},{"$f":"+'Mitigation options'!K145","v":89336.315435221724},{"$f":"+'Mitigation options'!K291","v":101835.71058220997},{"$f":"+'Mitigation options'!K437","v":128263.80984387074},{"$f":"+'Mitigation options'!K583","v":157599.80151470669},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,99561.943851836404,309.0172323508944]
[null,null,"Forestry",{"$f":"+'GHG Balance'!D50","v":-64020},{"$f":"+'Mitigation options'!K146","v":-65853.333333333328},{"$f":"+'Mitigation options'!K292","v":-65853.333333333328},{"$f":"+'Mitigation options'!K438","v":-65853.333333333328},{"$f":"+'Mitigation options'!K584","v":-64020},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,99561.943851836404,0]
[null,null,"Waste",{"$f":"+'GHG Balance'!D51+'GHG Balance'!D52","v":16880},{"$f":"+'Mitigation options'!K147","v":8755.5199999999986},{"$f":"+'Mitigation options'!K293","v":8755.5199999999986},{"$f":"+'Mitigation options'!K439","v":8755.5199999999986},{"$f":"+'Mitigation options'!K585","v":16880},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Efficient electric motors",-309.0172323508944,0.64945399945399895,99561.943851836404,309.0172323508944]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,99562.593305835864,309.0172323508944]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,99562.593305835864,0]
[null,null,"Sectorial split of GHG reduction potential",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Efficient residential airconditioning",-307.40925219715155,779.89209204096824,99562.593305835864,307.40925219715155]
[null,null,"ktCO2e/year",{"$f":"+D55","v":2015},{"$f":"+E55","v":2025},{"$f":"+F55","v":2030},2035,{"$f":"+H55","v":2050},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100342.48539787684,307.40925219715155]
[null,null,"Total",{"$f":"SUM(D70:D77)","v":0},{"$f":"SUM(E70:E77)","v":32157.308769418727},{"$f":"SUM(F70:F77)","v":38659.943125179714},{"$f":"SUM(G70:G77)","v":33583.616072075711},{"$f":"SUM(H70:H77)","v":3408.6141000000061},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100342.48539787684,0]
[null,null,"Power ",{"$f":"D44-D57","v":0},{"$f":"E44-E57","v":2566.2399999999907},2566.2399999999907,{"$f":"G44-G57","v":2566.2399999999907},{"$f":"H44-H57","v":1398.2399999999907},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Efficient office lighting with CFLs",-303.40494124995359,39.185933660933649,100342.48539787684,303.40494124995359]
[null,null,"Industry",{"$f":"D45-D58","v":0},0,0,{"$f":"G45-G58","v":0},{"$f":"H45-H58","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100381.67133153777,303.40494124995359]
[null,null,"Transport",{"$f":"D46-D59","v":0},1838.8724702121544,1896.4306315789581,{"$f":"G46-G59","v":1896.4306315789581},2010.3741000000155,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100381.67133153777,0]
[null,null,"Households",{"$f":"D47-D60","v":0},{"$f":"E47-E60","v":10409.67749193246},10409.677491932467,{"$f":"G47-G60","v":10409.677491932467},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Efficient street lights",-301.47178811224018,391.85933660933642,100381.67133153777,301.47178811224018]
[null,null,"Services",{"$f":"D48-D61","v":0},4502.4671157318371,5871.2162570220098,{"$f":"G48-G61","v":5871.2162570220098},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100773.53066814711,301.47178811224018]
[null,null,"Agriculture & Fishery",{"$f":"D49-D62","v":0},2882.2383582089533,7958.5654113129567,{"$f":"G49-G62","v":2882.2383582089533},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100773.53066814711,0]
[null,null,"Forestry",{"$f":"D50-D63","v":0},1833.3333333333285,1833.3333333333285,{"$f":"G50-G63","v":1833.3333333333285},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New office building with central cooling",-300.20978284656968,34.869403212378401,100773.53066814711,300.20978284656968]
[null,null,"Waste",{"$f":"D51-D64","v":0},8124.4800000000014,8124.4800000000014,{"$f":"G51-G64","v":8124.4800000000014},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100808.40007135949,300.20978284656968]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100808.40007135949,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Efficient room airconditioner",-288.54139864501224,0.70550806488306428,100808.40007135949,288.54139864501224]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100809.10557942437,288.54139864501224]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100809.10557942437,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wind turbines, on-shore with 24 storage",-282.25942003523295,1327.8425,100809.10557942437,282.25942003523295]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,102136.94807942437,282.25942003523295]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,102136.94807942437,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recycling of plastics",-280.92564985520448,1095.42,102136.94807942437,280.92564985520448]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,103232.36807942437,280.92564985520448]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,103232.36807942437,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Geothermal power",-279.60241237235618,3065.9324999999999,103232.36807942437,279.60241237235618]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,106298.30057942437,279.60241237235618]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,106298.30057942437,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Efficient electric stoves",-273.80983725148536,155.07371007371006,106298.30057942437,273.80983725148536]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,106453.37428949808,273.80983725148536]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,106453.37428949808,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Efficient office lighting with LEDs",-270.57489398565173,44.410724815724805,106453.37428949808,270.57489398565173]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,106497.78501431381,270.57489398565173]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,106497.78501431381,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solar cottage PVs",-215.57980382083966,3.9871687500000003E-2,106497.78501431381,215.57980382083966]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,106497.82488600131,215.57980382083966]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,106497.82488600131,0]
[null,null,null,null,null,null,null,null,"Similar graph on the mitigation scenarios per sector",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solar house PVs",-215.57980382083954,0.39871687500000003,106497.82488600131,215.57980382083954]
[null,null,null,null,null,null,null,null,"The BAU minus reduction",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,106498.22360287631,215.57980382083954]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,106498.22360287631,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Efficient lighting with LEDs replacing CFL",-213.84455798515566,9.1433845208845206,106498.22360287631,213.84455798515566]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,106507.3669873972,213.84455798515566]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,106507.3669873972,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biomass power from biomass residues ",-213.51800607564638,2427.5,106507.3669873972,213.51800607564638]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,108934.8669873972,213.51800607564638]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,108934.8669873972,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"More efficient gasoline cars",-210.54592306489874,408.90380487804828,108934.8669873972,210.54592306489874]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109343.77079227525,210.54592306489874]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109343.77079227525,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Restriction on import of used cars",-210.54582703181637,931.3919999999996,109343.77079227525,210.54582703181637]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110275.16279227524,210.54582703181637]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110275.16279227524,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solar PVs, large grid with 24h storage",-205.76147166378681,886.03750000000002,110275.16279227524,205.76147166378681]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,111161.20029227524,205.76147166378681]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,111161.20029227524,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biogas from industrial waste water ",-199.00857719997819,25805.267999999996,111161.20029227524,199.00857719997819]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,136966.46829227524,199.00857719997819]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,136966.46829227524,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Efficient commercial dishwashing machine ",-197.36514838620556,10.884981572481571,136966.46829227524,197.36514838620556]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,136977.35327384772,197.36514838620556]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,136977.35327384772,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Better maintenance and use of motor bikes",-189.07311736714249,116.42400000000004,136977.35327384772,189.07311736714249]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,137093.77727384772,189.07311736714249]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,137093.77727384772,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mini hydro power connected to main grid",-181.63328226331072,1942,137093.77727384772,181.63328226331072]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,139035.77727384772,181.63328226331072]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,139035.77727384772,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Zero tillage",-166.39187675838471,85.727053103999992,139035.77727384772,166.39187675838471]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,139121.50432695172,166.39187675838471]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,139121.50432695172,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"More efficient diesel cars",-158.52677653007859,179.7212853333333,139121.50432695172,158.52677653007859]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,139301.22561228505,158.52677653007859]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,139301.22561228505,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"District heating network rehabilitation (100,000 flats supplied)",-153.13048866378537,33649.053412333342,139301.22561228505,153.13048866378537]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,172950.27902461839,153.13048866378537]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,172950.27902461839,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biogas at rural farms using kerosene",-151.66258761517665,1227.6264000000001,172950.27902461839,151.66258761517665]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,174177.9054246184,151.66258761517665]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,174177.9054246184,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"District cooling network (1 million m2 new city area covered)",-148.45274742045024,13725.623132042594,174177.9054246184,148.45274742045024]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,187903.52855666098,148.45274742045024]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,187903.52855666098,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New bicycle lanes",-144.86078223795022,686.58271182439023,187903.52855666098,144.86078223795022]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,188590.11126848537,144.86078223795022]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,188590.11126848537,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New passive home",-141.18922434820317,8499.2321867321862,188590.11126848537,141.18922434820317]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,197089.34345521755,141.18922434820317]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,197089.34345521755,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Efficient Chiller < 300 TR",-126.63012410207483,0.87334999999999996,197089.34345521755,126.63012410207483]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,197090.21680521755,126.63012410207483]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,197090.21680521755,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solar LED lamps",-121.38384386531598,93.908173333333366,197090.21680521755,121.38384386531598]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,197184.12497855088,121.38384386531598]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,197184.12497855088,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Switch from fuel oil to natural gas in industry",-120.5737385441997,2126.6666666666679,197184.12497855088,120.5737385441997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"District cooling network (1 million m2 new city area covered)",-148.45274742045024,13725.623132042594,174177.9054246184,148.45274742045024]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,187903.52855666098,148.45274742045024]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,187903.52855666098,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New bicycle lanes",-144.86078223795022,686.58271182439023,187903.52855666098,144.86078223795022]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,188590.11126848537,144.86078223795022]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,188590.11126848537,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New passive home",-141.18922434820317,8499.2321867321862,188590.11126848537,141.18922434820317]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,197089.34345521755,141.18922434820317]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,197089.34345521755,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Efficient Chiller < 300 TR",-126.63012410207483,0.87334999999999996,197089.34345521755,126.63012410207483]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,197090.21680521755,126.63012410207483]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,197090.21680521755,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solar LED lamps",-121.38384386531598,93.908173333333366,197090.21680521755,121.38384386531598]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,197184.12497855088,121.38384386531598]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,197184.12497855088,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Switch from fuel oil to natural gas in industry",-120.5737385441997,2126.6666666666679,197184.12497855088,120.5737385441997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,199310.79164521754,120.5737385441997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,199310.79164521754,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Refuce Derived Fuel (RDF) from MSW",-119.59206265586528,20389.428571428572,199310.79164521754,119.59206265586528]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,219700.22021664612,119.59206265586528]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,219700.22021664612,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Natural Gas cars",-111.59325736279338,778.08450104036592,219700.22021664612,111.59325736279338]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,220478.30471768649,111.59325736279338]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,220478.30471768649,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rice husk cogeneration plants",-87.684712341200111,9719.0247425999987,220478.30471768649,87.684712341200111]
[null,null,null,"BAU emission in 2025:",{"$f":"+'BAU projected GHG Balances'!D56","v":802390.73597184953},"ktCO2-eq.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,230197.32946028648,87.684712341200111]
[null,null,null,"Projected emission in 2025:",{"$f":"'Mitigation options'!J148","v":32157.308769418734},"ktCO2-eq.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,230197.32946028648,0]
[null,null,null,"Reduced total emission 2025",{"$f":"'Mitigation options'!K148","v":770233.42720243079},"ktCO2-eq.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Efficient Chiller > 300 TR",-84.763806653834919,1.9607499999999998,230197.32946028648,84.763806653834919]
[null,null,null,"Yearly revenue 2025",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,230199.29021028648,84.763806653834919]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,230199.29021028648,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Parabolic through CSP, no storage",-82.928507575503957,728.25,230199.29021028648,82.928507575503957]
[null,null,null,"BAU emission in 2030:",{"$f":"+'BAU projected GHG Balances'!D100","v":1055571.7513408824},"ktCO2-eq.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,230927.54021028648,82.928507575503957]
[null,null,null,"BAU emission in 2035:",{"$f":"+'BAU projected GHG Balances'!D144","v":1392216.553086062},"ktCO2-eq.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,230927.54021028648,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Efficient charcoal stoves",-62.010529216503436,292.91691871829062,230927.54021028648,62.010529216503436]
[null,null,null,"BAU emission in 2050:",{"$f":"+'BAU projected GHG Balances'!D188","v":1850137.774398041},"ktCO2-eq.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,231220.45712900476,62.010529216503436]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,231220.45712900476,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Landfill gas plant with power production",-42.465447468617491,124415.21400000001,231220.45712900476,42.465447468617491]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,355635.6711290048,42.465447468617491]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,355635.6711290048,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Efficient refrigerators",-37.237013908533328,1203.8235872235871,355635.6711290048,37.237013908533328]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,356839.49471622839,37.237013908533328]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,356839.49471622839,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Connection of isolated grid to central grid ",-35.970464274025431,485.5,356839.49471622839,35.970464274025431]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,357324.99471622839,35.970464274025431]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,357324.99471622839,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tobacco curing",-20.801739200816428,561.96940800000016,357324.99471622839,20.801739200816428]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,357886.9641242284,20.801739200816428]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,357886.9641242284,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Building materials",-18.895154748670951,520.30000000000007,357886.9641242284,18.895154748670951]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,358407.26412422839,18.895154748670951]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,358407.26412422839,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biogas at big farms",-18.330162191216946,71321.278606965177,358407.26412422839,18.330162191216946]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,429728.54273119359,18.330162191216946]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,429728.54273119359,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mini hydro power off grid",-16.968102990561739,3231.9999999999995,429728.54273119359,16.968102990561739]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,432960.54273119359,16.968102990561739]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,432960.54273119359,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Assisted forest regeneration",-10.383221831758126,3666.666666666667,432960.54273119359,10.383221831758126]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,436627.20939786028,10.383221831758126]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,436627.20939786028,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"REDD: Avoided deforestation",-10.383221831758126,3666.666666666667,436627.20939786028,10.383221831758126]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,440293.87606452696,10.383221831758126]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,440293.87606452696,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Leak reduction in natural gas pipelines",-5.576949389258389,15078,440293.87606452696,5.576949389258389]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,455371.87606452696,5.576949389258389]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,455371.87606452696,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reforestation with Silvopasture",-0.65934330145454612,3666.666666666667,455371.87606452696,0.65934330145454612]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,459038.54273119365,0.65934330145454612]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,459038.54273119365,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reforestation with agroforestry",-0.65934330145454612,3666.666666666667,459038.54273119365,0.65934330145454612]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,462705.20939786034,0.65934330145454612]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,462705.20939786034,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solar water heater, residential",-0.34144921717643528,803.76005774999987,462705.20939786034,0.34144921717643528]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,463508.96945561032,0.34144921717643528]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,463508.96945561032,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Composting of Municipal Solid Waste",-5.5868781179134984E-2,4136782.1040000007,463508.96945561032,5.5868781179134984E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4600291.0734556112,5.5868781179134984E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4600291.0734556112,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reduced PFCs from aluminum production",3.3976066396616787E-2,111888.38499874179,4600291.0734556112,-3.3976066396616787E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4712179.4584543528,-3.3976066396616787E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4712179.4584543528,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biogas from Municipal Solid Waste",0.22055635272371182,12186.720000000001,4712179.4584543528,-0.22055635272371182]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4724366.1784543525,-0.22055635272371182]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4724366.1784543525,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy efficiency in industry",0.94392925743255685,31660549.512331139,4724366.1784543525,-0.94392925743255685]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36384915.69078549,-0.94392925743255685]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36384915.69078549,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Coal mine methane",0.99999999999999978,37352.840000000011,36384915.69078549,-0.99999999999999978]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36422268.530785494,-0.99999999999999978]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36422268.530785494,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Landfill gas flaring",1.1213562774871837,124415.21400000001,36422268.530785494,-1.1213562774871837]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36546683.744785495,-1.1213562774871837]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36546683.744785495,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Power factor increase",1.3185780506574281,94589.93197278888,36546683.744785495,-1.3185780506574281]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36641273.676758282,-1.3185780506574281]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36641273.676758282,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nitric acid plant (N2O destruction)",1.4550102291446729,69021.5,36641273.676758282,-1.4550102291446729]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36710295.176758282,-1.4550102291446729]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36710295.176758282,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Charcoal production",1.606633349107647,141004.80480480485,36710295.176758282,-1.606633349107647]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36851299.981563084,-1.606633349107647]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36851299.981563084,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy efficiency in service",1.7000877973990387,5415601.9872594653,36851299.981563084,-1.7000877973990387]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42266901.968822546,-1.7000877973990387]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42266901.968822546,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biogas at rural farms using non-renewable fuelwood",2.2857011214985121,11274.12,42266901.968822546,-2.2857011214985121]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42278176.088822544,-2.2857011214985121]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42278176.088822544,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Clinker replacement",7.5525712632273017,166583.56193028874,42278176.088822544,-7.5525712632273017]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42444759.650752835,-7.5525712632273017]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42444759.650752835,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reduced flaring at oil field",9.6651004761555779,22613.499908999998,42444759.650752835,-9.6651004761555779]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42467373.150661834,-9.6651004761555779]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42467373.150661834,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Incineration plant",13.881925777057219,139951.21400000001,42467373.150661834,-13.881925777057219]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42607324.364661835,-13.881925777057219]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42607324.364661835,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reforestation",15.446115121623658,3666.666666666667,42607324.364661835,-15.446115121623658]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42610991.031328499,-15.446115121623658]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42610991.031328499,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New high efficiency coal power plant",21.485823944685848,1117.0367999999989,42610991.031328499,-21.485823944685848]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42612108.068128496,-21.485823944685848]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42612108.068128496,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Geothermal heat",22.348277110443988,17.056285714285721,42612108.068128496,-22.348277110443988]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42612125.124414213,-22.348277110443988]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42612125.124414213,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Switch from coal to natural gas in industry",31.126536151778442,3850,42612125.124414213,-31.126536151778442]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42615975.124414213,-31.126536151778442]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42615975.124414213,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rice crop CH4 reduction",38.992347256425461,2566.2000000000007,42615975.124414213,-38.992347256425461]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42618541.324414216,-38.992347256425461]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42618541.324414216,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Single cycle to combined cycle",55.042723709110234,75738,42618541.324414216,-55.042723709110234]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42694279.324414216,-55.042723709110234]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42694279.324414216,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nitrification inhibitors (1000 ha)",67.689873417721515,790,42694279.324414216,-67.689873417721515]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42695069.324414216,-67.689873417721515]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42695069.324414216,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LPG stoves replacing wood stoves",74.167143724329421,2054.9439166666671,42695069.324414216,-74.167143724329421]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42697124.26833088,-74.167143724329421]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42697124.26833088,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electric light trucks",78.038787214954013,5371.9407999999985,42697124.26833088,-78.038787214954013]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42702496.209130883,-78.038787214954013]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42702496.209130883,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fat supplementation in ruminants diets (%DM fat added) ",80.499999999999986,5026.8753477073615,42702496.209130883,-80.499999999999986]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42707523.084478587,-80.499999999999986]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42707523.084478587,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cover crops",81.040268456375827,1490,42707523.084478587,-81.040268456375827]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42709013.084478587,-81.040268456375827]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42709013.084478587,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wave",89.45495995717566,1488.5429999999999,42709013.084478587,-89.45495995717566]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42710501.627478585,-89.45495995717566]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42710501.627478585,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bus Rapid Transit (BRT)",89.462218818813071,1983.4616326530609,42710501.627478585,-89.462218818813071]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42712485.089111239,-89.462218818813071]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42712485.089111239,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solar/diesel mini-grid",95.253250088916062,58.400000000000006,42712485.089111239,-95.253250088916062]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42712543.489111237,-95.253250088916062]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42712543.489111237,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Efficient electric grids",145.23995998181027,485.5,42712543.489111237,-145.23995998181027]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42713028.989111237,-145.23995998181027]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42713028.989111237,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electric three-wheelers",153.37359162501531,293.28103313378676,42713028.989111237,-153.37359162501531]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42713322.270144373,-153.37359162501531]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42713322.270144373,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CCS plant",203.81680118581838,5412.3711340206182,42713322.270144373,-203.81680118581838]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42718734.641278394,-203.81680118581838]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42718734.641278394,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reduced flaring at oil refineries",217.25613544900489,20797.217999999997,42718734.641278394,-217.25613544900489]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42739531.859278396,-217.25613544900489]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42739531.859278396,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solar PVs, small isolated grid, 100% solar",221.43917442170141,2628,42739531.859278396,-221.43917442170141]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42742159.859278396,-221.43917442170141]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42742159.859278396,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electric 18m buses",279.27835137020094,40207.481999999989,42742159.859278396,-279.27835137020094]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42782367.341278397,-279.27835137020094]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42782367.341278397,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solar tower CSP, with storage",297.92602638692546,728.25,42782367.341278397,-297.92602638692546]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42783095.591278397,-297.92602638692546]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42783095.591278397,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20% Biodiesel blend in all  diesel",369.38011072512057,45888130.863037772,42783095.591278397,-369.38011072512057]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88671226.454316169,-369.38011072512057]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88671226.454316169,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"15% Bioethanol blend in all gasoline",446.77542613264535,3794090.8270706842,88671226.454316169,-446.77542613264535]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,92465317.281386852,-446.77542613264535]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,92465317.281386852,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Induction based cooking",504.9017483828855,11.296760336495453,92465317.281386852,-504.9017483828855]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,92465328.578147188,-504.9017483828855]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,92465328.578147188,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electric 12m buses",779.1339605762397,13245.669333333331,92465328.578147188,-779.1339605762397]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,92478574.247480527,-779.1339605762397]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,92478574.247480527,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Covering slurry stores (1 slurry store)",937.83334071789056,0.20130000000000001,92478574.247480527,-937.83334071789056]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,92478574.448780522,-937.83334071789056]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,92478574.448780522,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Efficient hotel refrigerator",947.95283605306656,0.39719112500930687,92478574.448780522,-947.95283605306656]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,92478574.845971644,-947.95283605306656]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,92478574.845971644,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electric two-wheelers",1009.0526685157763,196.43549999999999,92478574.845971644,-1009.0526685157763]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,92478771.28147164,-1009.0526685157763]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,92478771.28147164,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Switch from fuel oil to diesel",1206.9604660846496,124.49193561101811,92478771.28147164,-1206.9604660846496]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,92478895.773407251,-1206.9604660846496]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,92478895.773407251,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tidal",1275.8939999999998,141.67129437048385,92478895.773407251,-1275.8939999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,92479037.444701627,-1275.8939999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,92479037.444701627,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electric rail ",3950.9277285358407,3281.8538141600002,92479037.444701627,-3950.9277285358407]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,92482319.298515782,-3950.9277285358407]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,92482319.298515782,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electric heavy trucks",4935.6662456286886,8523.5557499999995,92482319.298515782,-4935.6662456286886]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,92490842.854265779,-4935.6662456286886]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,92490842.854265779,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Efficient hotel washing machine ",38248.887086086368,6.3784140573812431E-2,92490842.854265779,-38248.887086086368]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,92490842.918049917,-38248.887086086368]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,92490842.918049917,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shifting passengers from car to rail",1961841.46566838,35457.80333333333,92490842.918049917,-1961841.46566838]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,92526300.721383244,-1961841.46566838]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,92526300.721383244,0]

{"sheet":"LCOE & LCOT","index":16,"n_rows":47,"n_cols":7,"rows_kept":47,"cut":false,"hidden":true,"merged":[[2,0,2,8],[3,1,4,3],[3,4,4,6],[34,1,34,3],[35,1,35,3],[24,0,25,6]]}
["Levelized Cost of Energy (LCOE) for power production"]
[]
["Power production data"]
["Technology","Investment",null,null,"LCOE"]
[]
[null,2025,2030,2050,2025,2030,2050]
["Coal",{"$f":"+'EE supply side'!H46","v":1388},{"$f":"+'EE supply side'!Q46","v":1388},{"$f":"+'EE supply side'!Z46","v":1388},{"$f":"+'EE supply side'!H53","v":3.9820936658082125E-2},{"$f":"+'EE supply side'!Q53","v":3.9820936658082125E-2},{"$f":"+'EE supply side'!Z53","v":3.9820936658082125E-2}]
["Natural gas",{"$f":"+'EE supply side'!H21","v":921.14021346956247},{"$f":"+'EE supply side'!Q21","v":921.14021346956247},{"$f":"+'EE supply side'!Z21","v":921.14021346956247},{"$f":"+'EE supply side'!H27","v":4.3862839794931656E-2},{"$f":"+'EE supply side'!Q27","v":4.3302736391226358E-2},{"$f":"+'EE supply side'!Z27","v":4.2766985309421288E-2}]
["Hydro",{"$f":"+Hydro!H19","v":1138.0999999999999},{"$f":"+Hydro!Q19","v":1138.0999999999999},{"$f":"+Hydro!Z19","v":1138.0999999999999},{"$f":"+Hydro!H22","v":0.13732769455990584},{"$f":"+Hydro!Q22","v":0.13732769455990584},{"$f":"+Hydro!Z22","v":0.13732769455990584}]
["Wind on shore - no storage",{"$f":"+Wind!H17","v":675},{"$f":"+Wind!Q17","v":650},{"$f":"+Wind!Z17","v":550},{"$f":"+Wind!H20","v":2.9536089950679037E-2},{"$f":"+Wind!Q20","v":2.8442160693246475E-2},{"$f":"+Wind!Z20","v":2.4066443663516249E-2}]
["Wind on shore - 24h storage",{"$f":"+Wind!C35/1000","v":1574.178082191781},{"$f":"+Wind!L35/1000","v":1099.5890410958905},{"$f":"+Wind!U35/1000","v":924.65753424657532},{"$f":"+Wind!H47","v":6.2963051572894377E-2},{"$f":"+Wind!Q47","v":4.3980717484716818E-2},{"$f":"+Wind!Z47","v":3.6983909682551198E-2}]
["Wind off shore",{"$f":"+Wind!H66","v":2500},{"$f":"+Wind!Q66","v":2200},{"$f":"+Wind!Z66","v":1400},{"$f":"+Wind!H69","v":8.5463223236918504E-2},{"$f":"+Wind!Q69","v":7.5207636448488283E-2},{"$f":"+Wind!Z69","v":4.7859405012674369E-2}]
["Solar utility PV - no storage",{"$f":"+Solar!H83","v":1000},{"$f":"+Solar!Q83","v":800},{"$f":"+Solar!Z83","v":400},{"$f":"+Solar!H89","v":5.7201603146989417E-2},{"$f":"+Solar!Q89","v":4.5761282517591546E-2},{"$f":"+Solar!Z89","v":2.2880641258795773E-2}]
["Solar utility PV - 24h storage",{"$f":"+Solar!C102/1000","v":2100},{"$f":"+Solar!L102/1000","v":1800},{"$f":"+Solar!U102/1000","v":1750},{"$f":"+Solar!H116","v":0.12012336660867778},{"$f":"+Solar!Q116","v":0.10296288566458095},{"$f":"+Solar!Z116","v":0.1001028055072315}]
["Solar CSP without storage",{"$f":"+Solar!H242","v":4500},{"$f":"+Solar!Q242","v":4000},{"$f":"+Solar!Z242","v":2500},{"$f":"+Solar!H245","v":0.28752877722976705},{"$f":"+Solar!Q245","v":0.25558113531534854},{"$f":"+Solar!Z245","v":0.15973820957209281}]
["Solar Tower with 24 h storage",{"$f":"+Solar!H269","v":8000},{"$f":"+Solar!Q269","v":7000},{"$f":"+Solar!Z269","v":5000},{"$f":"+Solar!H272","v":0.53342893729736363},{"$f":"+Solar!Q272","v":0.47050032013519327},{"$f":"+Solar!Z272","v":0.34464308581085229}]
["Wave power",{"$f":"+Marine!H41","v":10000},{"$f":"+Marine!Q41","v":9000},{"$f":"+Marine!Z41","v":6000},{"$f":"+Marine!H44","v":0.36657836185014903},{"$f":"+Marine!Q44","v":0.33579136715241398},{"$f":"+Marine!Z44","v":0.2434303830592088}]
["Tidal power",{"$f":"+Marine!H16","v":9000},{"$f":"+Marine!Q16","v":8000},{"$f":"+Marine!Z16","v":6000},{"$f":"+Marine!H19","v":0.37653589485894257},{"$f":"+Marine!Q19","v":0.34061773437825171},{"$f":"+Marine!Z19","v":0.2687814134168699}]
["Geothermal power",{"$f":"+Geothermal!H16","v":4266.0714285714284},{"$f":"+Geothermal!Q16","v":3763.9880952380954},{"$f":"+Geothermal!Z16","v":3261.9047619047619},{"$f":"+Geothermal!H19","v":8.4033112657119602E-2},{"$f":"+Geothermal!Q19","v":7.4143070725170374E-2},{"$f":"+Geothermal!Z19","v":6.425302879322109E-2}]
["Biomass & waste power",{"$f":"+'Biomass energy'!C45/1000","v":2844.9404761904761},{"$f":"+'Biomass energy'!L45/1000","v":2713.6904761904761},{"$f":"+'Biomass energy'!U45/1000","v":2322.6190476190477},{"$f":"+'Biomass energy'!H59","v":0.64450141227127222},{"$f":"+'Biomass energy'!Q59","v":0.61476764066214673},{"$f":"+'Biomass energy'!Z59","v":0.52617313750026229}]
["Extra batteries",null,null,null,60,60,40]
[]
[]
[]
["Include in the Result sheet"]
[]
[]
[]
[]
[]
[]
[]
["Levelized Costs Of Transportation (LCOT)"]
[]
["Vehicle  (Including battery+charger)","LCOT"]
[null,"US$/km"]
[null,2025,2030,2050]
["Gasoline cars",{"$f":"+Transport!H160","v":0.22481494053941345},{"$f":"+Transport!Q160","v":0.22384735466616718},{"$f":"+Transport!Z160","v":0.22167028645136314}]
["Electric cars",{"$f":"+Transport!H150","v":0.25470122962778768},{"$f":"+Transport!Q150","v":0.22203397135425307},{"$f":"+Transport!Z150","v":0.19039193705150981}]
["Diesel buses (18m)",{"$f":"+Transport!H191","v":0.50914642041829739},{"$f":"+Transport!Q191","v":0.50701083190349228},{"$f":"+Transport!Z191","v":0.50204558860657078}]
["Electric buses (18m)",{"$f":"+Transport!H181","v":1.0361787849662536},{"$f":"+Transport!Q181","v":0.77774699938123792},{"$f":"+Transport!Z181","v":0.614336381463641}]
["Diesel buses (12m)",{"$f":"+Transport!H222","v":0.4365135589621762},{"$f":"+Transport!Q222","v":0.4340945942790605},{"$f":"+Transport!Z222","v":0.42960223129613151}]
["Electric buses (12m)",{"$f":"+Transport!H212","v":1.1255193922233049},{"$f":"+Transport!Q212","v":0.87232368618449008},{"$f":"+Transport!Z212","v":0.68760600150021256}]
["Diesel light trucks",{"$f":"+Transport!H286","v":0.95137621032794206},{"$f":"+Transport!Q286","v":0.94869229503230867},{"$f":"+Transport!Z286","v":0.93923468875245819}]
["Electric light trucks",{"$f":"+Transport!H276","v":1.8164710499265133},{"$f":"+Transport!Q276","v":1.257336393396254},{"$f":"+Transport!Z276","v":0.97416966750433565}]
["Diesel heavy trucks",{"$f":"+Transport!H254","v":0.76558237003130081},{"$f":"+Transport!Q254","v":0.759416381623359},{"$f":"+Transport!Z254","v":0.748934201329858}]
["Electric heavy trucks",{"$f":"+Transport!H244","v":2.3065025856279617},{"$f":"+Transport!Q244","v":2.0777658752682702},{"$f":"+Transport!Z244","v":1.8707855722101066}]

{"sheet":"Tracking progress","index":17,"n_rows":141,"n_cols":67,"rows_kept":141,"cut":false,"hidden":true,"merged":[[8,1,9,1],[17,28,17,29],[16,1,17,1],[16,2,17,2],[16,3,17,3],[15,27,16,27],[15,28,16,28],[15,29,16,29],[3,3,12,17],[16,8,17,8],[15,10,15,26],[16,26,17,26],[16,25,17,25]]}
[]
[null,"Step 9 - Tracking progress",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Selected","Select sector/type of emission reduction here","Start row","End row"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,"Agriculture",{"$f":"INDEX($A$19:$A$138,MATCH($BM3,$B$19:$B$138,0))","v":19},{"$f":"BN4-1","v":25}]
[null,null,null,"The Tracking progress sheet is used by the user to monitor the progress made in implementing each mitigation action. The Tracking progress sheet is thus used ex-post, that is, once the mitigation options are under implementation or have been implemented, to estimate and monitor the effective reductions of GHG emissions.\n\nThe sheet includes a table with a structure similar to the table found in the Mitigation Options sheet. The table includes the 119 mitigation options (Reduction options in column C) grouped by category or activity types (Type in column B). All 119 mitigation options are shown by default. If the user wants to see only the mitigation options for a specific group of category or activity types, the user can select the corresponding category/ies or activity/ies by clicking the button \"Select sector/type for Tracking input\" in the upper part of the sheet.\nPlease refer to the Guidance for further details on how to use the Tracking progress sheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,"Biomass energy",26,{"$f":"BN5-1","v":28}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,"CCS",29,{"$f":"BN6-1","v":29}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,"Cement",30,30]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,"Coal bed/mine methane",31,31]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,"EE households",32,42]
[null,{"$f":"Assumptions!C9","v":"Country X"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,"EE industry",43,45]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,"EE own generation",46,47]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,"EE service",48,{"$f":"BN12-2","v":61}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,"EE supply side",{"$f":"INDEX($A$19:$A$138,MATCH($BM12,$B$19:$B$138,0))+1","v":63},67]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,"Energy distribution",68,72]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,"Forestry",73,77]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,"Fossil fuel switch",78,79]
[null,"In this sheet the country will follow the implementation of the GHG reduction options in the mitigation option sheet",null,null,null,null,null,null,null,null,"Implemented mitigation options/units",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Accumulated GHG reduction","Total external  finance","Total internal  finance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,"Fugitive ",80,83]
[null,"Type","Reduction option","Sub-type unit",2025,2030,2035,2050,"Total planned\nby 2030",{"$f":"+Assumptions!C10","v":2015},{"$f":"+J17+1","v":2016},{"$f":"+K17+1","v":2017},{"$f":"+L17+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,"Accumulated","Progression towards 2030",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,"Geothermal",84,85]
[null,null,null,null,"plan","plan","plan","plan",null,"Base year","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual",null,null,"kt/CO2e/yr","Million US$",null,"Comments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,"HFCs, PFCs, SF6",86,86]
[{"$f":"ROW(B19)","v":19},"Agriculture","Rice crop CH4 reduction","Rice crop CH4 red.(1000 ha)",{"$f":"+'Mitigation options'!I18","v":0},{"$f":"+'Mitigation options'!I164","v":1000},{"$f":"+'Mitigation options'!I310","v":0},{"$f":"+'Mitigation options'!I456","v":0},{"$f":"MAX(E19:H19)","v":1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(J19:Y19)","v":0},{"$f":"IFERROR(IF(I19=0,\"\",Z19/I19),\"\")","v":0},{"$f":"Z19*'Mitigation options'!F164/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,"Hydro",87,89]
[null,null,"Zero tillage","1000 ha",{"$f":"+'Mitigation options'!I19","v":0},{"$f":"+'Mitigation options'!I165","v":1000},{"$f":"+'Mitigation options'!I311","v":0},{"$f":"+'Mitigation options'!I457","v":0},{"$f":"MAX(E20:H20)","v":1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(J20:Y20)","v":0},{"$f":"IFERROR(IF(I20=0,\"\",Z20/I20),\"\")","v":0},{"$f":"Z20*'Mitigation options'!F165/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,"Landfills",90,96]
[null,null,"Cover crops","1000 ha",{"$f":"+'Mitigation options'!I20","v":0},{"$f":"+'Mitigation options'!I166","v":1000},{"$f":"+'Mitigation options'!I312","v":0},{"$f":"+'Mitigation options'!I458","v":0},1000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"Z21*'Mitigation options'!F166/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,"Marine",97,98]
[null,null,"Nitrification inhibitors (1000 ha)","1000 ha",{"$f":"+'Mitigation options'!I21","v":100},{"$f":"+'Mitigation options'!I167","v":200},{"$f":"+'Mitigation options'!I313","v":100},{"$f":"+'Mitigation options'!I459","v":0},200,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"Z22*'Mitigation options'!F167/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,"Methane avoidance",99,102]
[null,null,"Covering slurry stores (1 slurry store)","1 slurry store",{"$f":"+'Mitigation options'!I22","v":0},{"$f":"+'Mitigation options'!I168","v":0},{"$f":"+'Mitigation options'!I314","v":0},{"$f":"+'Mitigation options'!I460","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"",{"$f":"Z23*'Mitigation options'!F168/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,"N2O",103,103]
[null,null,"Fat supplementation in ruminants diets (%DM fat added) ","%DM fat added",{"$f":"+'Mitigation options'!I23","v":0},{"$f":"+'Mitigation options'!I169","v":0},{"$f":"+'Mitigation options'!I315","v":0},{"$f":"+'Mitigation options'!I461","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"",{"$f":"Z24*'Mitigation options'!F169/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,"Solar",104,115]
[null,null,"Tobacco curing","100 t tobacco/yr",{"$f":"+'Mitigation options'!I24","v":0},{"$f":"+'Mitigation options'!I170","v":0},{"$f":"+'Mitigation options'!I316","v":0},{"$f":"+'Mitigation options'!I462","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"",{"$f":"Z25*'Mitigation options'!F170/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,"Transport",116,134]
[{"$f":"ROW(B26)","v":26},"Biomass energy","Rice husk cogeneration plants","1 MW cogeneration",{"$f":"+'Mitigation options'!I25","v":0},{"$f":"+'Mitigation options'!I171","v":0},{"$f":"+'Mitigation options'!I317","v":0},{"$f":"+'Mitigation options'!I463","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"",{"$f":"Z26*'Mitigation options'!F171/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,"Wind",135,{"$f":"BN26+2","v":137}]
[null,null,"Biomass power from biomass residues ","1 MW CHP plant",{"$f":"+'Mitigation options'!I26","v":0},{"$f":"+'Mitigation options'!I172","v":0},{"$f":"+'Mitigation options'!I318","v":0},{"$f":"+'Mitigation options'!I464","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"",{"$f":"Z27*'Mitigation options'!F172/1000","v":0}]
[null,null,"Bagasse power","100 kt sugar cane/year",{"$f":"+'Mitigation options'!I27","v":0},{"$f":"+'Mitigation options'!I173","v":0},{"$f":"+'Mitigation options'!I319","v":0},{"$f":"+'Mitigation options'!I465","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"",{"$f":"Z28*'Mitigation options'!F173/1000","v":0}]
[{"$f":"ROW(B29)","v":29},"CCS","CCS plant","1 MW",{"$f":"+'Mitigation options'!I28","v":0},{"$f":"+'Mitigation options'!I174","v":0},{"$f":"+'Mitigation options'!I320","v":0},{"$f":"+'Mitigation options'!I466","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"",{"$f":"Z29*'Mitigation options'!F174/1000","v":0}]
[{"$f":"ROW(B30)","v":30},"Cement","Clinker replacement","1000 tonnes cement/day",{"$f":"+'Mitigation options'!I29","v":0},{"$f":"+'Mitigation options'!I175","v":0},{"$f":"+'Mitigation options'!I321","v":0},{"$f":"+'Mitigation options'!I467","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"",{"$f":"Z30*'Mitigation options'!F175/1000","v":0}]
[{"$f":"ROW(B31)","v":31},"Coal bed/mine methane","Coal mine methane","10 Mm3 CMM/year",{"$f":"+'Mitigation options'!I30","v":0},{"$f":"+'Mitigation options'!I176","v":0},{"$f":"+'Mitigation options'!I322","v":0},{"$f":"+'Mitigation options'!I468","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"",{"$f":"Z31*'Mitigation options'!F176/1000","v":0}]
[{"$f":"ROW(B32)","v":32},"EE households","Efficient residential airconditioning","1000 Airconditioners",{"$f":"+'Mitigation options'!I31","v":0},{"$f":"+'Mitigation options'!I177","v":0},{"$f":"+'Mitigation options'!I323","v":0},{"$f":"+'Mitigation options'!I469","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"",{"$f":"Z32*'Mitigation options'!F177/1000","v":0}]
[null,null,"Efficient lighting with CFLs","1000 Bulps",{"$f":"+'Mitigation options'!I32","v":200000},{"$f":"+'Mitigation options'!I178","v":200000},{"$f":"+'Mitigation options'!I324","v":200000},{"$f":"+'Mitigation options'!I470","v":0},200000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"Z33*'Mitigation options'!F178/1000","v":0}]
[null,null,"Efficient lighting with LEDs","1000 Bulps",{"$f":"+'Mitigation options'!I33","v":0},{"$f":"+'Mitigation options'!I179","v":0},{"$f":"+'Mitigation options'!I325","v":0},{"$f":"+'Mitigation options'!I471","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"",{"$f":"Z34*'Mitigation options'!F179/1000","v":0}]
[null,null,"Efficient lighting with LEDs replacing CFL","1000 Bulps",{"$f":"+'Mitigation options'!I34","v":0},{"$f":"+'Mitigation options'!I180","v":0},{"$f":"+'Mitigation options'!I326","v":0},{"$f":"+'Mitigation options'!I472","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"",{"$f":"Z35*'Mitigation options'!F180/1000","v":0}]
[null,null,"Efficient wood stoves","1000 stoves",{"$f":"+'Mitigation options'!I35","v":0},{"$f":"+'Mitigation options'!I181","v":0},{"$f":"+'Mitigation options'!I327","v":0},{"$f":"+'Mitigation options'!I473","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"",{"$f":"Z36*'Mitigation options'!F181/1000","v":0}]
[null,null,"Efficient charcoal stoves","1000 stoves",{"$f":"+'Mitigation options'!I36","v":10000},{"$f":"+'Mitigation options'!I182","v":10000},{"$f":"+'Mitigation options'!I328","v":10000},{"$f":"+'Mitigation options'!I474","v":0},10000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"Z37*'Mitigation options'!F182/1000","v":0}]
[null,null,"LPG stoves replacing wood stoves","1000 stoves",{"$f":"+'Mitigation options'!I37","v":0},{"$f":"+'Mitigation options'!I183","v":0},{"$f":"+'Mitigation options'!I329","v":0},{"$f":"+'Mitigation options'!I475","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"",{"$f":"Z38*'Mitigation options'!F183/1000","v":0}]
[null,null,"Efficient electric stoves","1000 stoves",{"$f":"+'Mitigation options'!I38","v":0},{"$f":"+'Mitigation options'!I184","v":0},{"$f":"+'Mitigation options'!I330","v":0},{"$f":"+'Mitigation options'!I476","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"",{"$f":"Z39*'Mitigation options'!F184/1000","v":0}]
[null,null,"Induction based cooking","1000 stoves",{"$f":"+'Mitigation options'!I39","v":0},{"$f":"+'Mitigation options'!I185","v":0},{"$f":"+'Mitigation options'!I331","v":0},{"$f":"+'Mitigation options'!I477","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"",{"$f":"Z40*'Mitigation options'!F185/1000","v":0}]
[null,null,"New passive home","1000 new homes",{"$f":"+'Mitigation options'!I40","v":0},{"$f":"+'Mitigation options'!I186","v":0},{"$f":"+'Mitigation options'!I332","v":0},{"$f":"+'Mitigation options'!I478","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"",{"$f":"Z41*'Mitigation options'!F186/1000","v":0}]
[null,null,"Efficient refrigerators","1000 refrigerators",{"$f":"+'Mitigation options'!I41","v":0},{"$f":"+'Mitigation options'!I187","v":0},{"$f":"+'Mitigation options'!I333","v":0},{"$f":"+'Mitigation options'!I479","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"",{"$f":"Z42*'Mitigation options'!F187/1000","v":0}]
[{"$f":"ROW(B43)","v":43},"EE industry","Efficient electric motors","1 kW",{"$f":"+'Mitigation options'!I42","v":0},{"$f":"+'Mitigation options'!I188","v":0},{"$f":"+'Mitigation options'!I334","v":0},{"$f":"+'Mitigation options'!I480","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"",{"$f":"Z43*'Mitigation options'!F188/1000","v":0}]
[null,null,"Energy efficiency in industry","10% red. of energy demand",{"$f":"+'Mitigation options'!I43","v":0},{"$f":"+'Mitigation options'!I189","v":0},{"$f":"+'Mitigation options'!I335","v":0},{"$f":"+'Mitigation options'!I501","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"",{"$f":"Z44*'Mitigation options'!F189/1000","v":0}]
[null,null,"Building materials","1 million bricks",{"$f":"+'Mitigation options'!I44","v":0},{"$f":"+'Mitigation options'!I190","v":0},{"$f":"+'Mitigation options'!I336","v":0},{"$f":"+'Mitigation options'!I482","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"",{"$f":"Z45*'Mitigation options'!F190/1000","v":0}]
[{"$f":"ROW(B46)","v":46},"EE own generation","Waste heat recovery at cement plant","1 Cement plant",{"$f":"+'Mitigation options'!I45","v":0},{"$f":"+'Mitigation options'!I191","v":0},{"$f":"+'Mitigation options'!I337","v":0},{"$f":"+'Mitigation options'!I483","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"",{"$f":"Z46*'Mitigation options'!F191/1000","v":0}]
[null,null,"Waste heat recovery at steel plant","1 Steel plant",{"$f":"+'Mitigation options'!I46","v":0},{"$f":"+'Mitigation options'!I192","v":0},{"$f":"+'Mitigation options'!I338","v":0},{"$f":"+'Mitigation options'!I484","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"",{"$f":"Z47*'Mitigation options'!F192/1000","v":0}]
[{"$f":"ROW(B48)","v":48},"EE service","Efficient electric motors","1 kW",{"$f":"+'Mitigation options'!I47","v":0},{"$f":"+'Mitigation options'!I193","v":0},{"$f":"+'Mitigation options'!I339","v":0},{"$f":"+'Mitigation options'!I485","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"",{"$f":"Z48*'Mitigation options'!F193/1000","v":0}]
[null,null,"Efficient office lighting with CFLs","1000 lights",{"$f":"+'Mitigation options'!I48","v":0},{"$f":"+'Mitigation options'!I194","v":0},{"$f":"+'Mitigation options'!I340","v":0},{"$f":"+'Mitigation options'!I486","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"",{"$f":"Z49*'Mitigation options'!F194/1000","v":0}]
[null,null,"Efficient office lighting with LEDs","1000 lights",{"$f":"+'Mitigation options'!I49","v":10000},{"$f":"+'Mitigation options'!I195","v":10000},{"$f":"+'Mitigation options'!I341","v":10000},{"$f":"+'Mitigation options'!I487","v":0},10000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"Z50*'Mitigation options'!F195/1000","v":0}]
[null,null,"Efficient street lights","1000 lights",{"$f":"+'Mitigation options'!I50","v":0},{"$f":"+'Mitigation options'!I196","v":0},{"$f":"+'Mitigation options'!I342","v":0},{"$f":"+'Mitigation options'!I488","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"",{"$f":"Z51*'Mitigation options'!F196/1000","v":0}]
[null,null,"Efficient water pumping","4 Million m3 water",{"$f":"+'Mitigation options'!I51","v":0},{"$f":"+'Mitigation options'!I197","v":0},{"$f":"+'Mitigation options'!I343","v":0},{"$f":"+'Mitigation options'!I489","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"",{"$f":"Z52*'Mitigation options'!F197/1000","v":0}]
[null,null,"HVAC","100,000 m2 floor area",{"$f":"+'Mitigation options'!I52","v":0},{"$f":"+'Mitigation options'!I198","v":0},{"$f":"+'Mitigation options'!I344","v":0},{"$f":"+'Mitigation options'!I490","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"",{"$f":"Z53*'Mitigation options'!F198/1000","v":0}]
[null,null,"Efficient Chiller > 300 TR","1 TR",{"$f":"+'Mitigation options'!I53","v":10000},{"$f":"+'Mitigation options'!I199","v":10000},{"$f":"+'Mitigation options'!I345","v":10000},{"$f":"+'Mitigation options'!I491","v":0},10000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"Z54*'Mitigation options'!F199/1000","v":0}]
[null,null,"Efficient Chiller < 300 TR","1 TR",{"$f":"+'Mitigation options'!I54","v":0},{"$f":"+'Mitigation options'!I200","v":0},{"$f":"+'Mitigation options'!I346","v":0},{"$f":"+'Mitigation options'!I492","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"",{"$f":"Z55*'Mitigation options'!F200/1000","v":0}]
[null,null,"Efficient room airconditioner","1 Airconditioner",{"$f":"+'Mitigation options'!I55","v":0},{"$f":"+'Mitigation options'!I201","v":0},{"$f":"+'Mitigation options'!I347","v":0},{"$f":"+'Mitigation options'!I493","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"",{"$f":"Z56*'Mitigation options'!F201/1000","v":0}]
[null,null,"Efficient commercial dishwashing machine ","1000 meals/day",{"$f":"+'Mitigation options'!I56","v":0},{"$f":"+'Mitigation options'!I202","v":0},{"$f":"+'Mitigation options'!I348","v":0},{"$f":"+'Mitigation options'!I494","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"",{"$f":"Z57*'Mitigation options'!F202/1000","v":0}]
[null,null,"Efficient hotel refrigerator","1 refrigerator",{"$f":"+'Mitigation options'!I57","v":0},{"$f":"+'Mitigation options'!I203","v":0},{"$f":"+'Mitigation options'!I349","v":0},{"$f":"+'Mitigation options'!I495","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"",{"$f":"Z58*'Mitigation options'!F203/1000","v":0}]
[null,null,"Efficient hotel washing machine ","100 Guest Nights (GN)",{"$f":"+'Mitigation options'!I58","v":0},{"$f":"+'Mitigation options'!I204","v":0},{"$f":"+'Mitigation options'!I350","v":0},{"$f":"+'Mitigation options'!I496","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"",{"$f":"Z59*'Mitigation options'!F204/1000","v":0}]
[null,null,"Energy efficiency in service","10% red. of energy demand",{"$f":"+'Mitigation options'!I59","v":1},{"$f":"+'Mitigation options'!I205","v":1},{"$f":"+'Mitigation options'!I351","v":1},{"$f":"+'Mitigation options'!I497","v":0},1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"Z60*'Mitigation options'!F205/1000","v":0}]
[null,null,"New office building with central cooling","1000 m2",{"$f":"+'Mitigation options'!I60","v":0},{"$f":"+'Mitigation options'!I206","v":0},{"$f":"+'Mitigation options'!I352","v":0},{"$f":"+'Mitigation options'!I498","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"",{"$f":"Z61*'Mitigation options'!F206/1000","v":0}]
[{"$f":"ROW(B62)","v":62},"EE supply side","New high efficiency coal power plant","1 MW",{"$f":"+'Mitigation options'!I61","v":0},{"$f":"+'Mitigation options'!I207","v":0},{"$f":"+'Mitigation options'!I353","v":0},{"$f":"+'Mitigation options'!I499","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"",{"$f":"Z62*'Mitigation options'!F207/1000","v":0}]
[null,"EE supply side","New natural gas power plant","1 MW",{"$f":"+'Mitigation options'!I62","v":0},{"$f":"+'Mitigation options'!I208","v":0},{"$f":"+'Mitigation options'!I354","v":0},{"$f":"+'Mitigation options'!I500","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"",{"$f":"Z63*'Mitigation options'!F208/1000","v":0}]
[null,null,"Switch from fuel oil to diesel","1 MW",{"$f":"+'Mitigation options'!I63","v":0},{"$f":"+'Mitigation options'!I209","v":0},{"$f":"+'Mitigation options'!I355","v":0},{"$f":"+'Mitigation options'!I501","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"",{"$f":"Z64*'Mitigation options'!F209/1000","v":0}]
[null,null,"Switch from fuel oil to natural gas","1 MW",{"$f":"+'Mitigation options'!I64","v":0},{"$f":"+'Mitigation options'!I210","v":0},{"$f":"+'Mitigation options'!I356","v":0},{"$f":"+'Mitigation options'!I502","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"",{"$f":"Z65*'Mitigation options'!F210/1000","v":0}]
[null,null,"Cogeneration in industry","1 MW",{"$f":"+'Mitigation options'!I65","v":0},{"$f":"+'Mitigation options'!I211","v":0},{"$f":"+'Mitigation options'!I357","v":0},{"$f":"+'Mitigation options'!I503","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"",{"$f":"Z66*'Mitigation options'!F211/1000","v":0}]
[null,null,"Single cycle to combined cycle","100 MW increase",{"$f":"+'Mitigation options'!I66","v":0},{"$f":"+'Mitigation options'!I212","v":0},{"$f":"+'Mitigation options'!I358","v":0},{"$f":"+'Mitigation options'!I504","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"",{"$f":"Z67*'Mitigation options'!F212/1000","v":0}]
[{"$f":"ROW(B68)","v":68},"Energy distribution","Efficient electric grids","1 GWh loss reduction",{"$f":"+'Mitigation options'!I67","v":0},{"$f":"+'Mitigation options'!I213","v":0},{"$f":"+'Mitigation options'!I359","v":0},{"$f":"+'Mitigation options'!I505","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"",{"$f":"Z68*'Mitigation options'!F213/1000","v":0}]
[null,null,"Connection of isolated grid to central grid ","1 GWh consumption",{"$f":"+'Mitigation options'!I68","v":0},{"$f":"+'Mitigation options'!I214","v":0},{"$f":"+'Mitigation options'!I360","v":0},{"$f":"+'Mitigation options'!I506","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"",{"$f":"Z69*'Mitigation options'!F214/1000","v":0}]
[null,null,"Power factor increase","1000 commerce/industry buildings",{"$f":"+'Mitigation options'!I69","v":0},{"$f":"+'Mitigation options'!I215","v":0},{"$f":"+'Mitigation options'!I361","v":0},{"$f":"+'Mitigation options'!I507","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"",{"$f":"Z70*'Mitigation options'!F215/1000","v":0}]
[null,null,"District heating network rehabilitation (100,000 flats supplied)","100,000 flats supplied",{"$f":"+'Mitigation options'!I70","v":0},{"$f":"+'Mitigation options'!I216","v":0},{"$f":"+'Mitigation options'!I362","v":0},{"$f":"+'Mitigation options'!I508","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"",{"$f":"Z71*'Mitigation options'!F216/1000","v":0}]
[null,null,"District cooling network (1 million m2 new city area covered)","1 million m2 new city area covered",{"$f":"+'Mitigation options'!I71","v":0},{"$f":"+'Mitigation options'!I217","v":0},{"$f":"+'Mitigation options'!I363","v":0},{"$f":"+'Mitigation options'!I509","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"",{"$f":"Z72*'Mitigation options'!F217/1000","v":0}]
[{"$f":"ROW(B73)","v":73},"Forestry","Reforestation","Reforestation of 1000 ha",{"$f":"+'Mitigation options'!I72","v":0},{"$f":"+'Mitigation options'!I218","v":0},{"$f":"+'Mitigation options'!I364","v":0},{"$f":"+'Mitigation options'!I510","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"",{"$f":"Z73*'Mitigation options'!F218/1000","v":0}]
[null,null,"REDD: Avoided deforestation","Avoided deforestation 1000 ha",{"$f":"+'Mitigation options'!I73","v":0},{"$f":"+'Mitigation options'!I219","v":0},{"$f":"+'Mitigation options'!I365","v":0},{"$f":"+'Mitigation options'!I511","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"",{"$f":"Z74*'Mitigation options'!F219/1000","v":0}]
[null,null,"Assisted forest regeneration","Reforestation of 1000 ha",{"$f":"+'Mitigation options'!I74","v":500},{"$f":"+'Mitigation options'!I220","v":500},{"$f":"+'Mitigation options'!I366","v":500},{"$f":"+'Mitigation options'!I512","v":0},500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"Z75*'Mitigation options'!F220/1000","v":0}]
[null,null,"Reforestation with agroforestry","Reforestation of 1000 ha",{"$f":"+'Mitigation options'!I75","v":0},{"$f":"+'Mitigation options'!I221","v":0},{"$f":"+'Mitigation options'!I367","v":0},{"$f":"+'Mitigation options'!I513","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"",{"$f":"Z76*'Mitigation options'!F221/1000","v":0}]
[null,null,"Reforestation with Silvopasture","Reforestation of 1000 ha",{"$f":"+'Mitigation options'!I76","v":0},{"$f":"+'Mitigation options'!I222","v":0},{"$f":"+'Mitigation options'!I368","v":0},{"$f":"+'Mitigation options'!I514","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"",{"$f":"Z77*'Mitigation options'!F222/1000","v":0}]
[{"$f":"ROW(B78)","v":78},"Fossil fuel switch","Switch from coal to natural gas in industry","100 TJ fuel use/year",{"$f":"+'Mitigation options'!I77","v":0},{"$f":"+'Mitigation options'!I223","v":0},{"$f":"+'Mitigation options'!I369","v":0},{"$f":"+'Mitigation options'!I515","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"",{"$f":"Z78*'Mitigation options'!F223/1000","v":0}]
[null,null,"Switch from fuel oil to natural gas in industry","100 TJ fuel use/year",{"$f":"+'Mitigation options'!I78","v":0},{"$f":"+'Mitigation options'!I224","v":0},{"$f":"+'Mitigation options'!I370","v":0},{"$f":"+'Mitigation options'!I516","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"",{"$f":"Z79*'Mitigation options'!F224/1000","v":0}]
[{"$f":"ROW(B80)","v":80},"Fugitive ","Reduced flaring at oil field","1 MMSCF/day",{"$f":"+'Mitigation options'!I79","v":0},{"$f":"+'Mitigation options'!I225","v":0},{"$f":"+'Mitigation options'!I371","v":0},{"$f":"+'Mitigation options'!I517","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"",{"$f":"Z80*'Mitigation options'!F225/1000","v":0}]
[null,null,"Reduced flaring at oil refineries","1 MMSCF/day",{"$f":"+'Mitigation options'!I80","v":0},{"$f":"+'Mitigation options'!I226","v":0},{"$f":"+'Mitigation options'!I372","v":0},{"$f":"+'Mitigation options'!I518","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"",{"$f":"Z81*'Mitigation options'!F226/1000","v":0}]
[null,null,"Leak reduction in natural gas pipelines","1 Mm3 CH/year leaking",{"$f":"+'Mitigation options'!I81","v":0},{"$f":"+'Mitigation options'!I227","v":0},{"$f":"+'Mitigation options'!I373","v":0},{"$f":"+'Mitigation options'!I519","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"",{"$f":"Z82*'Mitigation options'!F227/1000","v":0}]
[null,null,"Charcoal production","100,000 ton charcoal/yr",{"$f":"+'Mitigation options'!I82","v":0},{"$f":"+'Mitigation options'!I228","v":0},{"$f":"+'Mitigation options'!I374","v":0},{"$f":"+'Mitigation options'!I520","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"",{"$f":"Z83*'Mitigation options'!F228/1000","v":0}]
[{"$f":"ROW(B84)","v":84},"Geothermal","Geothermal power","1 MW",{"$f":"+'Mitigation options'!I83","v":0},{"$f":"+'Mitigation options'!I229","v":0},{"$f":"+'Mitigation options'!I375","v":0},{"$f":"+'Mitigation options'!I521","v":0},{"$f":"MAX(E84:H84)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(J84:Y84)","v":0},{"$f":"IFERROR(IF(I84=0,\"\",Z84/I84),\"\")","v":""},{"$f":"Z84*'Mitigation options'!F229/1000","v":0}]
[null,null,"Geothermal heat",null,{"$f":"+'Mitigation options'!I84","v":0},{"$f":"+'Mitigation options'!I230","v":0},{"$f":"+'Mitigation options'!I376","v":0},{"$f":"+'Mitigation options'!I522","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"",{"$f":"Z85*'Mitigation options'!F230/1000","v":0}]
[{"$f":"ROW(B86)","v":86},"HFCs, PFCs, SF6","Reduced PFCs from aluminum production","100,000 ton Aluminium/yr",{"$f":"+'Mitigation options'!I85","v":0},{"$f":"+'Mitigation options'!I231","v":0},{"$f":"+'Mitigation options'!I377","v":0},{"$f":"+'Mitigation options'!I523","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"",{"$f":"Z86*'Mitigation options'!F231/1000","v":0}]
[{"$f":"ROW(B87)","v":87},"Hydro","Hydro power connected to main grid","1 MW",{"$f":"+'Mitigation options'!I86","v":0},{"$f":"+'Mitigation options'!I232","v":0},{"$f":"+'Mitigation options'!I378","v":0},{"$f":"+'Mitigation options'!I524","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"",{"$f":"Z87*'Mitigation options'!F232/1000","v":0}]
[null,null,"Mini hydro power connected to main grid","1 MW",{"$f":"+'Mitigation options'!I87","v":0},{"$f":"+'Mitigation options'!I233","v":0},{"$f":"+'Mitigation options'!I379","v":0},{"$f":"+'Mitigation options'!I525","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"",{"$f":"Z88*'Mitigation options'!F233/1000","v":0}]
[null,null,"Mini hydro power off grid","1 MW",{"$f":"+'Mitigation options'!I88","v":0},{"$f":"+'Mitigation options'!I234","v":0},{"$f":"+'Mitigation options'!I380","v":0},{"$f":"+'Mitigation options'!I526","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"",{"$f":"Z89*'Mitigation options'!F234/1000","v":0}]
[{"$f":"ROW(B90)","v":90},"Landfills","Landfill gas plant with power production","200 t/day plant",{"$f":"+'Mitigation options'!I89","v":0},{"$f":"+'Mitigation options'!I235","v":0},{"$f":"+'Mitigation options'!I381","v":0},{"$f":"+'Mitigation options'!I527","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"",{"$f":"Z90*'Mitigation options'!F235/1000","v":0}]
[null,null,"Landfill gas flaring","200 t/day plant",{"$f":"+'Mitigation options'!I90","v":0},{"$f":"+'Mitigation options'!I236","v":0},{"$f":"+'Mitigation options'!I382","v":0},{"$f":"+'Mitigation options'!I528","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"",{"$f":"Z91*'Mitigation options'!F236/1000","v":0}]
[null,null,"Incineration plant","200 t/day plant",{"$f":"+'Mitigation options'!I91","v":0},{"$f":"+'Mitigation options'!I237","v":0},{"$f":"+'Mitigation options'!I383","v":0},{"$f":"+'Mitigation options'!I529","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"",{"$f":"Z92*'Mitigation options'!F237/1000","v":0}]
[null,null,"Recycling of plastics","1000 t/year plant",{"$f":"+'Mitigation options'!I92","v":0},{"$f":"+'Mitigation options'!I238","v":0},{"$f":"+'Mitigation options'!I384","v":0},{"$f":"+'Mitigation options'!I530","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"",{"$f":"Z93*'Mitigation options'!F238/1000","v":0}]
[null,null,"Refuse Derived Fule (RDF) from MSW","1000 t MSW/day",{"$f":"+'Mitigation options'!I93","v":0},{"$f":"+'Mitigation options'!I239","v":0},{"$f":"+'Mitigation options'!I385","v":0},{"$f":"+'Mitigation options'!I531","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"",{"$f":"Z94*'Mitigation options'!F239/1000","v":0}]
[null,null,"Biogas from Municipal Solid Waste","200 t MSW/day plant",{"$f":"+'Mitigation options'!I94","v":500},{"$f":"+'Mitigation options'!I240","v":500},{"$f":"+'Mitigation options'!I386","v":500},{"$f":"+'Mitigation options'!I532","v":0},500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"Z95*'Mitigation options'!F240/1000","v":0}]
[null,null,"Composting of Municipal Solid Waste","1000 t/day plant",{"$f":"+'Mitigation options'!I95","v":0},{"$f":"+'Mitigation options'!I241","v":0},{"$f":"+'Mitigation options'!I387","v":0},{"$f":"+'Mitigation options'!I533","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"",{"$f":"Z96*'Mitigation options'!F241/1000","v":0}]
[{"$f":"ROW(B97)","v":97},"Marine","Tidal","1 MW of wave power",{"$f":"+'Mitigation options'!I96","v":0},{"$f":"+'Mitigation options'!I242","v":0},{"$f":"+'Mitigation options'!I388","v":0},{"$f":"+'Mitigation options'!I534","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"",{"$f":"Z97*'Mitigation options'!F242/1000","v":0}]
[null,null,"Wave","1 MW of tidal power",{"$f":"+'Mitigation options'!I97","v":0},{"$f":"+'Mitigation options'!I243","v":0},{"$f":"+'Mitigation options'!I389","v":0},{"$f":"+'Mitigation options'!I535","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"",{"$f":"Z98*'Mitigation options'!F243/1000","v":0}]
[{"$f":"ROW(B99)","v":99},"Methane avoidance","Biogas at rural farms replacing wood","1000 units",{"$f":"+'Mitigation options'!I98","v":0},{"$f":"+'Mitigation options'!I244","v":0},{"$f":"+'Mitigation options'!I390","v":0},{"$f":"+'Mitigation options'!I536","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"",{"$f":"Z99*'Mitigation options'!F244/1000","v":0}]
[null,null,"Biogas at rural farms replacing kerosene","1000 units",{"$f":"+'Mitigation options'!I99","v":0},{"$f":"+'Mitigation options'!I245","v":0},{"$f":"+'Mitigation options'!I391","v":0},{"$f":"+'Mitigation options'!I537","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"",{"$f":"Z100*'Mitigation options'!F245/1000","v":0}]
[null,null,"Biogas at big farms","84000 pigs",{"$f":"+'Mitigation options'!I100","v":30},{"$f":"+'Mitigation options'!I246","v":30},{"$f":"+'Mitigation options'!I392","v":30},{"$f":"+'Mitigation options'!I538","v":0},30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"Z101*'Mitigation options'!F246/1000","v":0}]
[null,null,"Biogas from industrial waste water ","1 plant",{"$f":"+'Mitigation options'!I101","v":0},{"$f":"+'Mitigation options'!I247","v":0},{"$f":"+'Mitigation options'!I393","v":0},{"$f":"+'Mitigation options'!I539","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"",{"$f":"Z102*'Mitigation options'!F247/1000","v":0}]
[{"$f":"ROW(B103)","v":103},"N2O","Nitric acid plant (N2O destruction)","100 ton HNO3/day",{"$f":"+'Mitigation options'!I102","v":0},{"$f":"+'Mitigation options'!I248","v":0},{"$f":"+'Mitigation options'!I394","v":0},{"$f":"+'Mitigation options'!I540","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"",{"$f":"Z103*'Mitigation options'!F248/1000","v":0}]
[{"$f":"ROW(B104)","v":104},"Solar","Solar water heater, residential","1000 locations",{"$f":"+'Mitigation options'!I103","v":0},{"$f":"+'Mitigation options'!I249","v":0},{"$f":"+'Mitigation options'!I395","v":0},{"$f":"+'Mitigation options'!I541","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"",{"$f":"Z104*'Mitigation options'!F249/1000","v":0}]
[null,null,"Solar water heater, large","1 unit",{"$f":"+'Mitigation options'!I104","v":0},{"$f":"+'Mitigation options'!I250","v":0},{"$f":"+'Mitigation options'!I396","v":0},{"$f":"+'Mitigation options'!I542","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"",{"$f":"Z105*'Mitigation options'!F250/1000","v":0}]
[null,null,"Solar PVs, large grid","1 MW",{"$f":"+'Mitigation options'!I105","v":0},{"$f":"+'Mitigation options'!I251","v":0},{"$f":"+'Mitigation options'!I397","v":0},{"$f":"+'Mitigation options'!I543","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"",{"$f":"Z106*'Mitigation options'!F251/1000","v":0}]
[null,null,"Solar PVs, large grid with 24h storage","1 MW",{"$f":"+'Mitigation options'!I106","v":0},{"$f":"+'Mitigation options'!I252","v":0},{"$f":"+'Mitigation options'!I398","v":0},{"$f":"+'Mitigation options'!I544","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"",{"$f":"Z107*'Mitigation options'!F252/1000","v":0}]
[null,null,"Solar house PVs","500 W",{"$f":"+'Mitigation options'!I107","v":0},{"$f":"+'Mitigation options'!I253","v":0},{"$f":"+'Mitigation options'!I399","v":0},{"$f":"+'Mitigation options'!I545","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"",{"$f":"Z108*'Mitigation options'!F253/1000","v":0}]
[null,null,"Solar cottage PVs","50 W",{"$f":"+'Mitigation options'!I108","v":0},{"$f":"+'Mitigation options'!I254","v":0},{"$f":"+'Mitigation options'!I400","v":0},{"$f":"+'Mitigation options'!I546","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"",{"$f":"Z109*'Mitigation options'!F254/1000","v":0}]
[null,null,"Solar/diesel mini-grid","40 kW from solar",{"$f":"+'Mitigation options'!I109","v":20000},{"$f":"+'Mitigation options'!I255","v":20000},{"$f":"+'Mitigation options'!I401","v":20000},{"$f":"+'Mitigation options'!I547","v":0},20000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"Z110*'Mitigation options'!F255/1000","v":0}]
[null,null,"Solar LED lamps","1000 lamps",{"$f":"+'Mitigation options'!I110","v":0},{"$f":"+'Mitigation options'!I256","v":0},{"$f":"+'Mitigation options'!I402","v":0},{"$f":"+'Mitigation options'!I548","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"",{"$f":"Z111*'Mitigation options'!F256/1000","v":0}]
[null,null,"Solar PVs, small isolated grid, 100% solar","2 MW",{"$f":"+'Mitigation options'!I111","v":0},{"$f":"+'Mitigation options'!I257","v":0},{"$f":"+'Mitigation options'!I403","v":0},{"$f":"+'Mitigation options'!I549","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"",{"$f":"Z112*'Mitigation options'!F257/1000","v":0}]
[null,null,"Solar street lights","1000 locations  (0.05 MW)",{"$f":"+'Mitigation options'!I112","v":0},{"$f":"+'Mitigation options'!I258","v":0},{"$f":"+'Mitigation options'!I404","v":0},{"$f":"+'Mitigation options'!I550","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"",{"$f":"Z113*'Mitigation options'!F258/1000","v":0}]
[null,null,"Parabolic through CSP, no storage","1 MW",{"$f":"+'Mitigation options'!I113","v":0},{"$f":"+'Mitigation options'!I259","v":0},{"$f":"+'Mitigation options'!I405","v":0},{"$f":"+'Mitigation options'!I551","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"",{"$f":"Z114*'Mitigation options'!F259/1000","v":0}]
[null,null,"Solar tower CSP, with storage","1 MW",{"$f":"+'Mitigation options'!I114","v":0},{"$f":"+'Mitigation options'!I260","v":0},{"$f":"+'Mitigation options'!I406","v":0},{"$f":"+'Mitigation options'!I552","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"",{"$f":"Z115*'Mitigation options'!F260/1000","v":0}]
[{"$f":"ROW(B116)","v":116},"Transport","5%-20% Biodiesel blend in all  diesel","5%-20% blend in transport",{"$f":"+'Mitigation options'!I115","v":0},{"$f":"+'Mitigation options'!I261","v":0},{"$f":"+'Mitigation options'!I407","v":0},{"$f":"+'Mitigation options'!I553","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"",{"$f":"Z116*'Mitigation options'!F261/1000","v":0}]
[null,null,"15% Bioethanol blend in all gasoline","15% blend in transport",{"$f":"+'Mitigation options'!I116","v":0},{"$f":"+'Mitigation options'!I262","v":0},{"$f":"+'Mitigation options'!I408","v":0},{"$f":"+'Mitigation options'!I554","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"",{"$f":"Z117*'Mitigation options'!F262/1000","v":0}]
[null,null,"Bus Rapid Transit (BRT)","1 km BRT line",{"$f":"+'Mitigation options'!I117","v":0},{"$f":"+'Mitigation options'!I263","v":0},{"$f":"+'Mitigation options'!I409","v":0},{"$f":"+'Mitigation options'!I555","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"",{"$f":"Z118*'Mitigation options'!F263/1000","v":0}]
[null,null,"More efficient gasoline cars","1000 cars",{"$f":"+'Mitigation options'!I118","v":0},{"$f":"+'Mitigation options'!I264","v":0},{"$f":"+'Mitigation options'!I410","v":0},{"$f":"+'Mitigation options'!I556","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"",{"$f":"Z119*'Mitigation options'!F264/1000","v":0}]
[null,null,"More efficient diesel cars","1000 cars",{"$f":"+'Mitigation options'!I119","v":0},{"$f":"+'Mitigation options'!I265","v":0},{"$f":"+'Mitigation options'!I411","v":0},{"$f":"+'Mitigation options'!I557","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"",{"$f":"Z120*'Mitigation options'!F265/1000","v":0}]
[null,null,"Natural Gas cars","1000 cars using natural gas",{"$f":"+'Mitigation options'!I120","v":0},{"$f":"+'Mitigation options'!I266","v":0},{"$f":"+'Mitigation options'!I412","v":0},{"$f":"+'Mitigation options'!I558","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"",{"$f":"Z121*'Mitigation options'!F266/1000","v":0}]
[null,null,"Electric cars","1000 cars",{"$f":"+'Mitigation options'!I121","v":0},{"$f":"+'Mitigation options'!I267","v":0},{"$f":"+'Mitigation options'!I413","v":0},{"$f":"+'Mitigation options'!I559","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"",{"$f":"Z122*'Mitigation options'!F267/1000","v":0}]
[null,null,"Electric 18m buses","1000 buses",{"$f":"+'Mitigation options'!I122","v":50},{"$f":"+'Mitigation options'!I268","v":50},{"$f":"+'Mitigation options'!I414","v":50},{"$f":"+'Mitigation options'!I560","v":50},50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"Z123*'Mitigation options'!F268/1000","v":0}]
[null,null,"Electric 12m buses","1000 buses",{"$f":"+'Mitigation options'!I123","v":0},{"$f":"+'Mitigation options'!I269","v":0},{"$f":"+'Mitigation options'!I415","v":0},{"$f":"+'Mitigation options'!I561","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"",{"$f":"Z124*'Mitigation options'!F269/1000","v":0}]
[null,null,"Electric heavy trucks","1000 trucks",{"$f":"+'Mitigation options'!I124","v":0},{"$f":"+'Mitigation options'!I270","v":0},{"$f":"+'Mitigation options'!I416","v":0},{"$f":"+'Mitigation options'!I562","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"",{"$f":"Z125*'Mitigation options'!F270/1000","v":0}]
[null,null,"Electric light trucks","1000 trucks",{"$f":"+'Mitigation options'!I125","v":0},{"$f":"+'Mitigation options'!I271","v":0},{"$f":"+'Mitigation options'!I417","v":0},{"$f":"+'Mitigation options'!I563","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"",{"$f":"Z126*'Mitigation options'!F271/1000","v":0}]
[null,null,"Electric rail ","1 Million trainkm/day",{"$f":"+'Mitigation options'!I126","v":0},{"$f":"+'Mitigation options'!I272","v":0},{"$f":"+'Mitigation options'!I418","v":0},{"$f":"+'Mitigation options'!I564","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"",{"$f":"Z127*'Mitigation options'!F272/1000","v":0}]
[null,null,"Shifting passengers from car to rail (1Mill. personkm/day) ","1 Million personkm/day",{"$f":"+'Mitigation options'!I127","v":0},{"$f":"+'Mitigation options'!I273","v":0},{"$f":"+'Mitigation options'!I419","v":0},{"$f":"+'Mitigation options'!I565","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"",{"$f":"Z128*'Mitigation options'!F273/1000","v":0}]
[null,null,"Shifting freight transport from road to rail (1000 tonkm/day)","1000 tonkm/day",{"$f":"+'Mitigation options'!I128","v":0},{"$f":"+'Mitigation options'!I274","v":0},{"$f":"+'Mitigation options'!I420","v":0},{"$f":"+'Mitigation options'!I566","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"",{"$f":"Z129*'Mitigation options'!F274/1000","v":0}]
[null,null,"Restriction on import of used cars","1000 cars",{"$f":"+'Mitigation options'!I129","v":0},{"$f":"+'Mitigation options'!I275","v":0},{"$f":"+'Mitigation options'!I421","v":0},{"$f":"+'Mitigation options'!I567","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"",{"$f":"Z130*'Mitigation options'!F275/1000","v":0}]
[null,null,"New bicycle lanes","1 km bicycle lane",{"$f":"+'Mitigation options'!I130","v":0},{"$f":"+'Mitigation options'!I276","v":0},{"$f":"+'Mitigation options'!I422","v":0},{"$f":"+'Mitigation options'!I568","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"",{"$f":"Z131*'Mitigation options'!F276/1000","v":0}]
[null,null,"Electric three-wheelers","1000 three-wheelers",{"$f":"+'Mitigation options'!I131","v":0},{"$f":"+'Mitigation options'!I277","v":0},{"$f":"+'Mitigation options'!I423","v":0},{"$f":"+'Mitigation options'!I569","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"",{"$f":"Z132*'Mitigation options'!F277/1000","v":0}]
[null,null,"Electric two-wheelers","1000 three-wheelers",{"$f":"+'Mitigation options'!I132","v":0},{"$f":"+'Mitigation options'!I278","v":0},{"$f":"+'Mitigation options'!I424","v":0},{"$f":"+'Mitigation options'!I570","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"",{"$f":"Z133*'Mitigation options'!F278/1000","v":0}]
[null,null,"Better maintenance and use of motor bikes","1000 bikes",{"$f":"+'Mitigation options'!I133","v":0},{"$f":"+'Mitigation options'!I279","v":0},{"$f":"+'Mitigation options'!I425","v":0},{"$f":"+'Mitigation options'!I571","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"",{"$f":"Z134*'Mitigation options'!F279/1000","v":0}]
[{"$f":"ROW(B135)","v":135},"Wind","Wind turbines, on-shore","1 MW",{"$f":"+'Mitigation options'!I134","v":0},{"$f":"+'Mitigation options'!I280","v":0},{"$f":"+'Mitigation options'!I426","v":0},{"$f":"+'Mitigation options'!I572","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"",{"$f":"Z135*'Mitigation options'!F280/1000","v":0}]
[null,null,"Wind turbines, on-shore with 24 storage","1MW",{"$f":"+'Mitigation options'!I135","v":0},{"$f":"+'Mitigation options'!I281","v":0},{"$f":"+'Mitigation options'!I427","v":0},{"$f":"+'Mitigation options'!I573","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"",{"$f":"Z136*'Mitigation options'!F281/1000","v":0}]
[null,null,"Wind turbines, off-shore","1 MW",{"$f":"+'Mitigation options'!I136","v":900},{"$f":"+'Mitigation options'!I282","v":900},{"$f":"+'Mitigation options'!I428","v":900},{"$f":"+'Mitigation options'!I574","v":900},900,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"Z137*'Mitigation options'!F282/1000","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB19:AB137)","v":0},{"$f":"SUM(AC19:AC137)","v":0},{"$f":"SUM(AD19:AD137)","v":0}]
[null,"GHG reduction options:",{"$f":"COUNTA(C19:C137)","v":119}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]

{"sheet":"Agriculture","index":18,"n_rows":198,"n_cols":18,"rows_kept":198,"cut":false,"hidden":true,"merged":[[1,1,1,4],[3,1,3,4],[47,6,47,8],[4,1,4,4],[5,1,5,4],[7,1,7,4],[8,1,8,4],[153,15,153,17],[74,6,74,8],[179,6,179,8],[9,1,9,4],[14,6,14,8],[102,6,102,8],[128,6,128,8]]}
[]
[null,"Menu for Agriculture options (click links below)"]
[]
[null,"Rice crop CH4 reduction"]
[null,"Tobacco curing (100 t tobacco/yr)"]
[null,"Cover crops (1000 ha)"]
[null,"Covering slurry stores (1 store)"]
[null,"Nitrification inhibitors (1000 ha)"]
[null,"Fat supplementation in ruminants diets (%DM fat added)"]
[null,"Zero tillage"]
[]
[]
[]
[null,"Rice crop CH4 reduction (1000 ha)"]
[null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
[null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
[null,"Total investment",{"$f":"H23/H29*1000000","v":1337792.6421404681},26216,{"$f":"C17-D17","v":1311576.6421404681},null,"GWP of CH4",{"$f":"+Assumptions!F64","v":28}]
[null,"Project life",20,20,null,null,"Daily CH4 emission factor",1.3,"kgCH4/ha/day"]
[null,"Lev. investment",{"$f":"IF(C18=0,0,PMT($H16,C18,-C17))","v":126278.16152943905},{"$f":"IF(D18=0,0,PMT($H16,D18,-D17))","v":2474.6049412851912},{"$f":"C19-D19","v":123803.55658815386},null,"Cultivation period",200,"days/year"]
[null,"Annual O&M",{"$f":"C17*H24","v":0},null,{"$f":"C20-D20","v":0},null,"Rice area",1000,"ha"]
[null,"Annual fuelcost",null,null,{"$f":"C21-D21","v":0}]
[null,"Total annual cost",{"$f":"SUM(C19:C21)","v":126278.16152943905},{"$f":"+D17","v":26216},{"$f":"C22-D22","v":100062.16152943905},null,"Reduction option: Rice crop with decreased irrigation"]
[null,null,null,null,null,null,"Opportunity cost",1.2,"US$/ton CO2e"]
[null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"O&M  "]
[null,"Fuel  CO2-eq. emission",null,null,{"$f":"D25-C25","v":0},null,"Scaling factor (double cropping)",1.73,"Single aeration"]
[null,"Emission of CH4",{"$f":"H19*H20*H29*H17/H20","v":5023.1999999999989},{"$f":"H35*H20*H19*H17/1000","v":8444.7999999999993},null,null,"Scaling factor (double cropping)",1.5,"Multiple aeration"]
[null,"Total CO2-eq. emission ",{"$f":"C25+C26","v":5023.1999999999989},{"$f":"D25+D26","v":8444.7999999999993},{"$f":"D27-C27","v":3421.6000000000004},null,"Scaling factor (single cropping)",0.69,"Single aeration"]
[null,null,null,null,null,null,"Scaling factor (single cropping)",0.6,"Multiple aeration"]
[null,null,null,null,null,null,"Daily CH4 emission factor",{"$f":"H18*H27","v":0.89699999999999991},"kgCH4/ha/day"]
[null,"US$/ton CO2-eq.",null,null,1.2,null,"Remember to choose the correct scaling factor"]
[]
[null,null,null,null,null,null,"Reference option: Nomal rice crop"]
[null,null,null,null,null,null,"Scaling factor (double cropping)",2.88]
[null,null,null,null,null,null,"Scaling factor (single cropping)",1.1599999999999999]
[null,null,null,null,null,null,"Daily CH4 emission factor",{"$f":"H18*H34","v":1.508},"kgCH4/ha/day"]
[null,null,null,null,null,null,"Remember to choose the correct scaling factor"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Tobacco curing (100 t tobacco/yr)"]
[null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
[null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
[null,"Total investment",{"$f":"H56","v":3231.707317073171},{"$f":"H65","v":1219.5121951219514},{"$f":"C50-D50","v":2012.1951219512196},null,"GWP of CH4",{"$f":"+Assumptions!F64","v":28},"Ton CO2"]
[null,"Project life",20,20,null,null,"Fuel CO2 emis. factor",{"$f":"+Assumptions!D52","v":94.600000000000009},"kgCO2/GJ coal"]
[null,"Lev. investment",{"$f":"IF(C51=0,0,PMT($H$49,C51,-C50))","v":305.05030880442388},{"$f":"IF(D51=0,0,PMT($H$49,D51,-D50))","v":115.1133240771411},{"$f":"C52-D52","v":189.93698472728278},null,"Calorific value of coal",{"$f":"+Assumptions!K31","v":24.96},"GJ/ton"]
[null,"Annual O&M",{"$f":"C50*H57","v":32.31707317073171},{"$f":"D50*H57","v":12.195121951219514},{"$f":"C53-D53","v":20.121951219512198},null,"Coal price",{"$f":"+Assumptions!K29","v":2.0032051282051282},"US$/GJ"]
[null,"Annual fuelcost",{"$f":"H62*H53","v":5600},{"$f":"H69*H53","v":17500},{"$f":"C54-D54","v":-11900}]
[null,"Total annual cost",{"$f":"SUM(C52:C54)","v":5937.3673819751557},{"$f":"SUM(D52:D54)","v":17627.308446028361},{"$f":"C55-D55","v":-11689.941064053204},null,"Reduction option: Efficient tobacco barn"]
[null,null,null,null,null,null,"Investment",{"$f":"26500/8.2","v":3231.707317073171},"US$"]
[null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"O&M  ",0.01,"of investment"]
[null,"Fuel  CO2-eq. emission",{"$f":"H62*H51/1000","v":264.45619200000004},{"$f":"H69*H51/1000","v":826.42560000000014},{"$f":"D58-C58","v":561.96940800000016},null,"Activity",1,"barn"]
[null,"Other",null,null,null,null,"1 batch of tobacco",3500,"kg"]
[null,"Total CO2-eq. emission ",{"$f":"C58+C59","v":264.45619200000004},{"$f":"D58+D59","v":826.42560000000014},{"$f":"D60-C60","v":561.96940800000016},null,"In 1 barn",20,"batches per year"]
[null,null,null,null,null,null,"1 kg of tobacco takes",1.6,"kg of coal"]
[null,"US$/ton CO2-eq.",null,null,{"$f":"IF(E60<>0,E55/E60,0)","v":-20.801739200816428},null,"Annual coal consumption",{"$f":"H59*H60*H61*H52/1000","v":2795.52},"GJ"]
[]
[null,null,null,null,null,null,"Reference option: Old tobacco barn"]
[null,null,null,null,null,null,"Investment",{"$f":"10000/8.2","v":1219.5121951219514},"US$"]
[null,null,null,null,null,null,"1 batch of tobacco",{"$f":"H59","v":3500},"kg"]
[null,null,null,null,null,null,"In 1 barn",20,"batches per year"]
[null,null,null,null,null,null,"1 kg of tobacco takes",5,"kg of coal"]
[null,null,null,null,null,null,"Annual coal consumption",{"$f":"H66*H67*H68*H52/1000","v":8736},"GJ"]
[]
[]
[]
[]
[null,"Cover crops (1000 ha)"]
[null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
[null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
[null,"Total investment",null,null,{"$f":"C77-D77","v":0},null,"GWP of CH4  =",{"$f":"+Assumptions!F64","v":28},"Ton CO2"]
[null,"Project life",null,null,null,null,"GWP of N20  =",{"$f":"+Assumptions!F65","v":265},"Ton CO2"]
[null,"Lev. investment",null,null,{"$f":"C79-D79","v":0},null,"1 Euro=",1.1499999999999999,"US$"]
[null,"Annual O&M",{"$f":"(H83+H84+H85)*H79*1000","v":120749.99999999999},{"$f":"D77*H88","v":0},{"$f":"C80-D80","v":120749.99999999999},null,"Reduction option: Cover crops"]
[null,"Annual fuelcost",null,null,{"$f":"C81-D81","v":0},null,"Increased soil C",1,"tCO2e/ha/yr"]
[null,"Total annual cost",{"$f":"SUM(C79:C81)","v":120749.99999999999},{"$f":"SUM(D79:D81)","v":0},{"$f":"C82-D82","v":120749.99999999999},null,"Reduce direct and indirect N>N2O",0.49,"tCO2e/ha/yr"]
[null,null,null,null,null,null,"Seed purchase",70,"EUR/ha/yr"]
[null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Cultivation",76,"EUR/ha/yr"]
[null,"Fuel  CO2-eq. emission",null,null,{"$f":"D85-C85","v":0},null,"Reduced fertiliser purchase",-41,"EUR/ha/yr"]
[null,"Other",null,{"$f":"(H81+H82)*1000","v":1490},{"$f":"D86-C86","v":1490},null,"Activity ",1000,"ha/year"]
[null,"Total CO2-eq. emission ",{"$f":"SUM(C85:C86)","v":0},{"$f":"SUM(D85:D86)","v":1490},{"$f":"D87-C87","v":1490},null,"Reference option: Normal crops"]
[]
[null,"US$/ton CO2-eq.",null,null,{"$f":"IF(E87<>0,E82/E87,0)","v":81.040268456375827}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Nitrification inhibitors (1000 ha)"]
[null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
[null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
[null,"Total investment",null,null,{"$f":"C105-D105","v":0},null,"GWP of CH4  =",{"$f":"+Assumptions!F64","v":28},"Ton CO2"]
[null,"Project life",null,null,null,null,"GWP of N20  =",{"$f":"+Assumptions!F65","v":265},"Ton CO2"]
[null,"Lev. investment",null,null,{"$f":"C107-D107","v":0},null,"1 Euro=",1.1499999999999999,"US$"]
[null,"Annual O&M",{"$f":"H111*H107*1000","v":53474.999999999993},null,{"$f":"C108-D108","v":53474.999999999993},null,"Reduction option: Use of Nitrification inhibitors"]
[null,"Annual fuelcost",null,null,{"$f":"C109-D109","v":0},null,"Reduction in soil N2O",0.3,"tCO2e/ha/yr"]
[null,"Total annual cost",{"$f":"SUM(C107:C109)","v":53474.999999999993},{"$f":"SUM(D107:D109)","v":0},{"$f":"C110-D110","v":53474.999999999993},null,"Reduce direct and indirect N>N2O",0.49,"tCO2e/ha/yr"]
[null,null,null,null,null,null,"Purchase of inhibitors",{"$f":"(32+61)/2","v":46.5},"EUR/ha/yr"]
[null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Activity ",1000,"ha/year"]
[null,"Fuel  CO2-eq. emission",null,null,{"$f":"D113-C113","v":0}]
[null,"Other",null,{"$f":"(H109+H110)*1000","v":790},{"$f":"D114-C114","v":790},null,"Reference option: Normal crops"]
[null,"Total CO2-eq. emission ",{"$f":"SUM(C113:C114)","v":0},{"$f":"SUM(D113:D114)","v":790},{"$f":"D115-C115","v":790}]
[]
[null,"US$/ton CO2-eq.",null,null,{"$f":"IF(E115<>0,E110/E115,0)","v":67.689873417721515}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Covering slurry stores (1 slurry store)"]
[null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
[null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
[null,"Total investment",{"$f":"+H135","v":2000},null,{"$f":"C131-D131","v":2000},null,"GWP of CH4  =",{"$f":"+Assumptions!F64","v":28},"Ton CO2"]
[null,"Project life",20,null,null,null,"GWP of N20  =",{"$f":"+Assumptions!F65","v":265},"Ton CO2"]
[null,"Lev. investment",{"$f":"IF(C51=0,0,PMT($H$130,C132,-C131))","v":188.78585148651138},null,{"$f":"C133-D133","v":188.78585148651138},null,"Size of slurry store",3000,"m3"]
[null,"Annual O&M",null,null,{"$f":"C134-D134","v":0},null,"Reduction option: New slurry cover"]
[null,"Annual fuelcost",null,null,{"$f":"C135-D135","v":0},null,"Cost of slurry cover",2000,"US$"]
[null,"Total annual cost",{"$f":"SUM(C133:C135)","v":188.78585148651138},{"$f":"SUM(D133:D135)","v":0},{"$f":"C136-D136","v":188.78585148651138}]
[null,null,null,null,null,null,"Reference option: No slurry cover"]
[null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Density of slurry",1.22,"ton/m3"]
[null,"Fuel  CO2-eq. emission",null,null,{"$f":"D139-C139","v":0},null,"N2O emission factor from slurry",5.5E-2,"kgCO2e/ton"]
[null,"Other",null,{"$f":"H140","v":0.20130000000000001},{"$f":"D140-C140","v":0.20130000000000001},null,"N2O emissions from slurry",{"$f":"H139*H133/1000*H138","v":0.20130000000000001},"tonCO2e"]
[null,"Total CO2-eq. emission ",{"$f":"SUM(C139:C140)","v":0},{"$f":"SUM(D139:D140)","v":0.20130000000000001},{"$f":"D141-C141","v":0.20130000000000001}]
[]
[null,"US$/ton CO2-eq.",null,null,{"$f":"IF(E141<>0,E136/E141,0)","v":937.83334071789056}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Fat supplementation in ruminants diets (%DM fat added) in 2025",null,null,null,null,null,null,null,null,"Fat supplementation in ruminants diets (%DM fat added) in 2030"]
[null,"Costs in","Reduction","Reference","Increase",null,"General inputs:",null,null,null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
[null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2},null,null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
[null,"Total investment",null,null,{"$f":"C156-D156","v":0},null,"GWP of CH4  =",{"$f":"+Assumptions!F64","v":28},"Ton CO2",null,"Total investment",null,null,{"$f":"L156-M156","v":0},null,"GWP of CH4  =",{"$f":"+Assumptions!F64","v":28},"Ton CO2"]
[null,"Project life",null,null,null,null,"GWP of N20  =",{"$f":"+Assumptions!F65","v":265},"Ton CO2",null,"Project life",null,null,null,null,"GWP of N20  =",{"$f":"+Assumptions!F65","v":265},"Ton CO2"]
[null,"Lev. investment",null,null,{"$f":"C158-D158","v":0},null,"1 Euro=",1.1499999999999999,"US$",null,"Lev. investment",null,null,{"$f":"L158-M158","v":0},null,"1 Euro=",1.1499999999999999,"US$"]
[null,"Annual O&M",{"$f":"D166*E168","v":349066.26005139388},null,{"$f":"C159-D159","v":349066.26005139388},null,"Reduction option: Use of Nitrification inhibitors",null,null,null,"Annual O&M",{"$f":"M166*N168","v":404663.46549044258},null,{"$f":"L159-M159","v":404663.46549044258},null,"Reduction option: Use of Nitrification inhibitors"]
[null,"Annual fuelcost",null,null,{"$f":"C160-D160","v":0},null,"Cost effectivenes",70,"Euro/tCO2-eq",null,"Annual fuelcost",null,null,{"$f":"L160-M160","v":0},null,"Cost effectivenes",70,"Euro/tCO2-eq"]
[null,"Total annual cost",{"$f":"SUM(C158:C160)","v":349066.26005139388},{"$f":"SUM(D158:D160)","v":0},{"$f":"C161-D161","v":349066.26005139388},null,"Fat added to animal feed",3,"%DM fat added",null,"Total annual cost",{"$f":"SUM(L158:L160)","v":404663.46549044258},{"$f":"SUM(M158:M160)","v":0},{"$f":"L161-M161","v":404663.46549044258},null,"Fat added to animal feed",3,"%DM fat added"]
[null,null,null,null,null,null,"1% fat added",0.04,"Reduction in CH4",null,null,null,null,null,null,"1% fat added",0.04,"Reduction in CH4"]
[null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Enteric fermentation of CH4",{"$f":"+'BAU projected GHG Balances'!D45","v":36135.22360780475},"ktCO2-eq.",null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Enteric fermentation of CH4",{"$f":"+'BAU projected GHG Balances'!D89","v":41890.627897561346},"ktCO2-eq."]
[null,"Fuel  CO2-eq. emission",null,null,{"$f":"D164-C164","v":0},null,"Reduction of CH4 emissions",{"$f":"H161*H162*H163","v":4336.2268329365697},"ktCO2-eq.",null,"Fuel  CO2-eq. emission",null,null,{"$f":"M164-L164","v":0},null,"Reduction of CH4 emissions",{"$f":"Q161*Q162*Q163","v":5026.8753477073615},"ktCO2-eq."]
[null,"Other",null,{"$f":"H164","v":4336.2268329365697},{"$f":"D165-C165","v":4336.2268329365697},null,null,null,null,null,"Other",null,{"$f":"Q164","v":5026.8753477073615},{"$f":"M165-L165","v":5026.8753477073615}]
[null,"Total CO2-eq. emission ",{"$f":"SUM(C164:C165)","v":0},{"$f":"SUM(D164:D165)","v":4336.2268329365697},{"$f":"D166-C166","v":4336.2268329365697},null,"Reference option: Normal crops",null,null,null,"Total CO2-eq. emission ",{"$f":"SUM(L164:L165)","v":0},{"$f":"SUM(M164:M165)","v":5026.8753477073615},{"$f":"M166-L166","v":5026.8753477073615},null,"Reference option: Normal crops"]
[]
[null,"US$/ton CO2-eq.",null,null,{"$f":"+H160*H158","v":80.5},null,null,null,null,null,"US$/ton CO2-eq.",null,null,{"$f":"+Q160*Q158","v":80.5}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Zero tillage vs. tillage on commercial farms (1000 ha)"]
[null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
[null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
[null,"Total investment",null,{"$f":"H191*H192*H193*H194/216","v":17445.138888888887},{"$f":"C182-D182","v":-17445.138888888887},null,"GWP of CH4 CH4  =",{"$f":"+Assumptions!F64","v":28},"Ton CO2"]
[null,"Project life",null,15,null,null,"Fuel CO2 emis. factor",{"$f":"+Assumptions!D46","v":74.066666666666663},"kgCO2/GJ diesel"]
[null,"Lev. investment",{"$f":"IF(C183=0,0,PMT($H$181,C183,-C182))","v":0},{"$f":"IF(D183=0,0,PMT($H$181,D183,-D182))","v":1915.3824771624897},{"$f":"C184-D184","v":-1915.3824771624897},null,"Diesel price",{"$f":"+Assumptions!G28","v":0.37735849056603771},"US$/liter"]
[null,"Annual O&M",{"$f":"C182*H190","v":0},{"$f":"D182*H190","v":348.90277777777777},{"$f":"C185-D185","v":-348.90277777777777}]
[null,"Annual fuelcost",null,{"$f":"H194*H195*H184","v":12000},{"$f":"C186-D186","v":-12000},null,"Reduction option: Zero tillage"]
[null,"Total annual cost",{"$f":"SUM(C184:C186)","v":0},{"$f":"SUM(D184:D186)","v":14264.285254940267},{"$f":"C187-D187","v":-14264.285254940267},null,"Activity ",1000,"ha/year"]
[]
[null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Reference option: Normal tillage"]
[null,"Fuel  CO2-eq. emission",0,{"$f":"H194*H195/1000*H196*H197*H183/1000","v":85.727053103999992},{"$f":"D190-C190","v":85.727053103999992},null,"O&M  ",0.02,"Of investment"]
[null,"Other",null,null,null,null,"Activity",1,"tractor"]
[null,"Total CO2-eq. emission ",{"$f":"C190","v":0},{"$f":"D190","v":85.727053103999992},{"$f":"D192-C192","v":85.727053103999992},null,"Cost of tractor + plough",25121,"US$"]
[null,null,null,null,null,null,"Fraction of tractor used for tillage",0.15]
[null,"US$/ton CO2-eq.",null,null,{"$f":"IF(E192<>0,E187/E192,0)","v":-166.39187675838468},null,"Area covered by tractor",{"$f":"H187","v":1000},"ha/year"]
[null,null,null,null,null,null,"Diesel usage",31.8,"l/ha"]
[null,null,null,null,null,null,"Density of diesel",{"$f":"+Assumptions!G30","v":0.84},"t/m3"]
[null,null,null,null,null,null,"Energy content of diesel",{"$f":"+Assumptions!G31","v":43.33},"GJ/t"]
[null,null,null,null,null,null,"Annual diesel usage",{"$f":"42.7*0.84/1000*H194*H195","v":1140.6024},"GJ"]

{"sheet":"Biomass energy","index":19,"n_rows":95,"n_cols":27,"rows_kept":95,"cut":false,"hidden":true,"merged":[[1,1,1,4],[3,1,3,4],[4,1,4,4],[5,1,5,4],[42,24,42,26],[78,6,78,8],[73,6,73,8],[9,6,9,8],[16,6,16,8],[31,6,31,8]]}
[]
[null,"Menu for Biomass Energy options (click links below)"]
[]
[null,"1 MW Biomass power from rice husk (producing steam for industry)"]
[null,"1 MW Biomass power from biomass residues (producing distrcit heat)"]
[null,"Bagasse power from 100 kt cane/year"]
[]
[]
[null,"1 MW Biomass power from rice husk"]
[null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
[null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"Assumptions!$C$13","v":7.0000000000000007E-2}]
[null,"Total investment",{"$f":"H20*1000000/H19","v":986038.39441535762},null,{"$f":"C12-D12","v":986038.39441535762},null,"Reference electricity price",{"$f":"+Assumptions!C35","v":0.2},"US$/kWh"]
[null,"Project life",25,null,null,null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!C39","v":0.48549999999999999},"tCO2/MWh"]
[null,"Lev. investment",{"$f":"IF(C13=0,0,PMT($H$11,C13,-C12))","v":84612.464624216533},null,{"$f":"C14-D14","v":84612.464624216533},null,"CO2-eq. emission coefficient for coal",{"$f":"+Assumptions!D52","v":94.600000000000009},"kgCO2/GJ"]
[null,"Annual O&M",{"$f":"C12*H18","v":39441.535776614306},null,{"$f":"C15-D15","v":39441.535776614306},null,"Coal price",{"$f":"+Assumptions!K29","v":2.0032051282051282},"US$/GJ"]
[null,"Annual fuelcost",{"$f":"H29*H30/H19","v":777650.93652843544},{"$f":"(H22*1000*H12+H35*H15)/H19","v":1753914.8257211538},{"$f":"C16-D16","v":-976263.88919271831}]
[null,"Total annual cost",{"$f":"SUM(C14:C16)","v":901704.93692926632},{"$f":"SUM(D14:D16)","v":1753914.8257211538},{"$f":"C17-D17","v":-852209.88879188744},null,"Reduction option: Rice husk power plant"]
[null,null,null,null,null,null,"O&M  ",0.04]
[null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Activity",6,"MW"]
[null,"Fuel  CO2-eq. emission",null,{"$f":"H22*H13/H19+H35*H14/1000/H19","v":9719.0247425999987},{"$f":"D20-C20","v":9719.0247425999987},null,"Investment in Activity",{"$f":"271.2/45.84","v":5.9162303664921456},"Million US$"]
[null,"Other",null,null,null,null,"Capacity factor",8160,"Full time hours"]
[null,"Total CO2-eq. emission ",{"$f":"C20+C21","v":0},{"$f":"D20+D21","v":9719.0247425999987},{"$f":"D22-C22","v":9719.0247425999987},null,"Electricity production",{"$f":"H19*H21","v":48960},"MWh/ year"]
[null,null,null,null,null,null,"Steam production",12,"TPH"]
[null,"US$/ton CO2-eq.",null,null,{"$f":"IF(E22<>0,E17/E22,0)","v":-87.684712341200125},null,"Enthalpy of steam",2778.99,"MJ/ton steam"]
[null,null,null,null,null,null,"Steam energy needed",{"$f":"H24*H23*24*365/1000","v":292127.42879999994},"GJ/year"]
[null,null,null,null,null,null,"Calorific value of rice husk",{"$f":"3.1*4.1868","v":12.97908},"GJ/t"]
[null,null,null,null,null,null,"El. efficiency of power plant",0.2]
[null,null,null,null,null,null,"Specific use of rice husk",{"$f":"1/H27*3.6/H26","v":1.386847141708041},"ton  rice husk /MWh"]
[null,null,null,null,null,null,"Total use of rice husk",{"$f":"H28*H22","v":67900.036058025682},"ton rice husk/yr"]
[null,null,null,null,null,null,"Price of rice husk",{"$f":"3150/45.84","v":68.717277486910987},"$/ton"]
[]
[null,null,null,null,null,null,"Reference option: Grid electricity and coal fired boiler"]
[null,null,null,null,null,null,"Steam energy needed",{"$f":"H25","v":292127.42879999994},"GJ/year"]
[null,null,null,null,null,null,"Efficiency of coal boiler",0.8]
[null,null,null,null,null,null,"Coal input needed",{"$f":"H33/H34","v":365159.28599999991},"GJ/year"]
[]
[]
[]
[]
[]
[]
[null,"1 MW Biomass power from biomass residues - 2025",null,null,null,null,null,null,null,null,"1 MW Biomass power from biomass residues - 2030",null,null,null,null,null,null,null,null,"1 MW Biomass power from biomass residues - 2050"]
[null,"Costs in","Reduction","Reference","Increase",null,"General inputs:",null,null,null,"Costs in","Reduction","Reference","Increase",null,"General inputs:",null,null,null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
[null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"Assumptions!$C$13","v":7.0000000000000007E-2},null,null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"Assumptions!$C$13","v":7.0000000000000007E-2},null,null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"Assumptions!$C$13","v":7.0000000000000007E-2}]
[null,"Total investment",{"$f":"H51*1000/H50","v":2844940.4761904762},null,{"$f":"C45-D45","v":2844940.4761904762},null,"Reference electricity price",{"$f":"+Assumptions!C35","v":0.2},"US$/kWh",null,"Total investment",{"$f":"Q51*1000/Q50","v":2713690.4761904762},null,{"$f":"L45-M45","v":2713690.4761904762},null,"Reference electricity price",{"$f":"+Assumptions!C35","v":0.2},"US$/kWh",null,"Total investment",{"$f":"Z51*1000/Z50","v":2322619.0476190476},null,{"$f":"U45-V45","v":2322619.0476190476},null,"Reference electricity price",{"$f":"+Assumptions!C35","v":0.2},"US$/kWh"]
[null,"Project life",20,null,null,null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!C39","v":0.48549999999999999},"tCO2/MWh",null,"Project life",20,null,null,null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!C39","v":0.48549999999999999},"tCO2/MWh",null,"Project life",20,null,null,null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!C39","v":0.48549999999999999},"tCO2/MWh"]
[null,"Lev. investment",{"$f":"IF(C46=0,0,PMT($H$44,C46,-C45))","v":268542.25511303009},null,{"$f":"C47-D47","v":268542.25511303009},null,null,null,null,null,"Lev. investment",{"$f":"IF(L46=0,0,PMT($Q$44,L46,-L45))","v":256153.1836092278},null,{"$f":"L47-M47","v":256153.1836092278},null,null,null,null,null,"Lev. investment",{"$f":"IF(U46=0,0,PMT($Z$44,U46,-U45))","v":219238.807291776},null,{"$f":"U47-V47","v":219238.807291776}]
[null,"Annual O&M",{"$f":"C45*H49","v":113797.61904761905},null,{"$f":"C48-D48","v":113797.61904761905},null,"Reduction option: Biomass residues power plant",null,null,null,"Annual O&M",{"$f":"L45*Q49","v":108547.61904761905},null,{"$f":"L48-M48","v":108547.61904761905},null,"Reduction option: Biomass residues power plant",null,null,null,"Annual O&M",{"$f":"U45*Z49","v":92904.761904761908},null,{"$f":"U48-V48","v":92904.761904761908},null,"Reduction option: Biomass residues power plant"]
[null,"Annual fuelcost",{"$f":"H57*H58/H50","v":169541.47105483053},{"$f":"H53/H50*H45*1000","v":1000000},{"$f":"C49-D49","v":-830458.52894516941},null,"O&M  ",0.04,null,null,"Annual fuelcost",{"$f":"Q57*Q58/Q50","v":169541.47105483053},{"$f":"Q53/Q50*Q45*1000","v":1000000},{"$f":"L49-M49","v":-830458.52894516941},null,"O&M  ",0.04,null,null,"Annual fuelcost",{"$f":"Z57*Z58/Z50","v":169541.47105483053},{"$f":"Z53/Z50*Z45*1000","v":1000000},{"$f":"U49-V49","v":-830458.52894516941},null,"O&M  ",0.04]
[null,"Total annual cost",{"$f":"SUM(C47:C49)","v":551881.34521547961},{"$f":"SUM(D47:D49)","v":1000000},{"$f":"C50-D50","v":-448118.65478452039},null,"Activity",1,"MW",null,"Total annual cost",{"$f":"SUM(L47:L49)","v":534242.27371167741},{"$f":"SUM(M47:M49)","v":1000000},{"$f":"L50-M50","v":-465757.72628832259},null,"Activity",1,"MW",null,"Total annual cost",{"$f":"SUM(U47:U49)","v":481685.04025136842},{"$f":"SUM(V47:V49)","v":1000000},{"$f":"U50-V50","v":-518314.95974863158},null,"Activity",1,"MW"]
[null,null,null,null,null,null,"Investment in Activity",{"$f":"(2500/0.84+Q51)/2","v":2844.9404761904761},"Million US$",null,null,null,null,null,null,"Investment in Activity",{"$f":"(2350+2209)/2/0.84","v":2713.6904761904761},"Million US$",null,null,null,null,null,null,"Investment in Activity",{"$f":"1951/0.84","v":2322.6190476190477},"Million US$"]
[null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Capacity factor",5000,"Full time hours",null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Capacity factor",5000,"Full time hours",null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Capacity factor",5000,"Full time hours"]
[null,"Fuel  CO2-eq. emission",null,{"$f":"H53*H46/H50","v":2427.5},{"$f":"D53-C53","v":2427.5},null,"Electricity production",{"$f":"H50*H52","v":5000},"MWh/ year",null,"Fuel  CO2-eq. emission",null,{"$f":"Q53*Q46/Q50","v":2427.5},{"$f":"M53-L53","v":2427.5},null,"Electricity production",{"$f":"Q50*Q52","v":5000},"MWh/ year",null,"Fuel  CO2-eq. emission",null,{"$f":"Z53*Z46/Z50","v":2427.5},{"$f":"V53-U53","v":2427.5},null,"Electricity production",{"$f":"Z50*Z52","v":5000},"MWh/ year"]
[null,"Other",null,null,null,null,"Calorific value of biomass",12.97,"GJ/t",null,"Other",null,null,null,null,"Calorific value of biomass",12.97,"GJ/t",null,"Other",null,null,null,null,"Calorific value of biomass",12.97,"GJ/t"]
[null,"Total CO2-eq. emission ",{"$f":"C53+C54","v":0},{"$f":"D53+D54","v":2427.5},{"$f":"D55-C55","v":2427.5},null,"El. efficiency of power plant",0.3,null,null,"Total CO2-eq. emission ",{"$f":"L53+L54","v":0},{"$f":"M53+M54","v":2427.5},{"$f":"M55-L55","v":2427.5},null,"El. efficiency of power plant",0.3,null,null,"Total CO2-eq. emission ",{"$f":"U53+U54","v":0},{"$f":"V53+V54","v":2427.5},{"$f":"V55-U55","v":2427.5},null,"El. efficiency of power plant",0.3]
[null,null,null,null,null,null,"Specific use of biomass",{"$f":"1/H55*3.6/H54","v":0.9252120277563608},"ton biomass/MWh",null,null,null,null,null,null,"Specific use of biomass",{"$f":"1/Q55*3.6/Q54","v":0.9252120277563608},"ton biomass/MWh",null,null,null,null,null,null,"Specific use of biomass",{"$f":"1/Z55*3.6/Z54","v":0.9252120277563608},"ton biomass/MWh"]
[null,"US$/ton CO2-eq.",null,null,{"$f":"IF(E55<>0,E50/E55,0)","v":-184.60088765582714},null,"Use of biomass",{"$f":"H56*H53","v":4626.0601387818042},"ton/year",null,"US$/ton CO2-eq.",null,null,{"$f":"IF(N55<>0,N50/N55,0)","v":-191.86724048952527},null,"Use of biomass",{"$f":"Q56*Q53","v":4626.0601387818042},"ton/year",null,"US$/ton CO2-eq.",null,null,{"$f":"IF(W55<>0,W50/W55,0)","v":-213.51800607564638},null,"Use of biomass",{"$f":"Z56*Z53","v":4626.0601387818042},"ton/year"]
[null,null,null,null,null,null,"Price of biomass",{"$f":"280/7.64","v":36.649214659685867},"$/ton",null,null,null,null,null,null,"Price of biomass",{"$f":"280/7.64","v":36.649214659685867},"$/ton",null,null,null,null,null,null,"Price of biomass",{"$f":"280/7.64","v":36.649214659685867},"$/ton"]
[null,null,null,null,null,null,"Cost of electricity produced",{"$f":"+C47/(H53/12)/1000","v":0.64450141227127222},"US$/kWh",null,null,null,null,null,null,"Cost of electricity produced",{"$f":"+L47/(Q53/12)/1000","v":0.61476764066214673},"US$/kWh",null,null,null,null,null,null,"Cost of electricity produced",{"$f":"+U47/(Z53/12)/1000","v":0.52617313750026229},"US$/kWh"]
[]
[null,null,null,null,null,null,"Reference option: No Biomass power",null,null,null,null,null,null,null,null,"Reference option: No Biomass power",null,null,null,null,null,null,null,null,"Reference option: No Biomass power"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Bagasse power from 100 kt cane/year"]
[null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
[null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"Assumptions!$C$13","v":7.0000000000000007E-2}]
[null,"Total investment",{"$f":"H83*1000000*100/H81","v":2429430.380556826},null,{"$f":"C76-D76","v":2429430.380556826},null,"Reference electricity price",{"$f":"+Assumptions!C35","v":0.2},"US$/kWh"]
[null,"Project life",20,null,null,null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!C39","v":0.48549999999999999},"tCO2/MWh"]
[null,"Lev. investment",{"$f":"IF(C77=0,0,PMT($H$75,C77,-C76))","v":229321.04151030988},null,{"$f":"C78-D78","v":229321.04151030988}]
[null,"Annual O&M",{"$f":"C76*H80","v":97177.215222273036},null,{"$f":"C79-D79","v":97177.215222273036},null,"Reduction option: Bagasse power plant"]
[null,"Annual fuelcost",{"$f":"H92*H93*100/H81","v":150285.39367779472},{"$f":"H87*1000*H76*100/H81","v":2797714.2857142859},{"$f":"C80-D80","v":-2647428.8920364911},null,"O&M  ",0.04,"Of investment"]
[null,"Total annual cost",{"$f":"SUM(C78:C80)","v":476783.65041037765},{"$f":"SUM(D78:D80)","v":2797714.2857142859},{"$f":"C81-D81","v":-2320930.635303908},null,"Cane crushing capacity",{"$f":"2500*210/1000","v":525},"kt cane/year"]
[null,null,null,null,null,null,"Activity",12,"MW"]
[null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Investment in Activity",{"$f":"211187/16557.83","v":12.754509497923337},"Million US$"]
[null,"Fuel  CO2-eq. emission",null,{"$f":"H87*H77*100/H81","v":6791.4514285714295},{"$f":"D84-C84","v":6791.4514285714295},null,"Capacity factor",7200,"Full time hours"]
[null,"Other",null,null,null,null,"Electricity production",{"$f":"H82*H84","v":86400},"MWh/ year"]
[null,"Total CO2-eq. emission ",{"$f":"C84+C85","v":0},{"$f":"D84+D85","v":6791.4514285714295},{"$f":"D86-C86","v":6791.4514285714295},null,"Electricity used at sugar plant",12960,"MWh/ year"]
[null,null,null,null,null,null,"Electricity sold to grid",{"$f":"H85-H86","v":73440},"MWh/ year"]
[null,"US$/ton CO2-eq.",null,null,{"$f":"IF(E86<>0,E81/E86,0)","v":-341.74294842775782},null,"Calorific value of biomass",12.97,"GJ/t"]
[null,null,null,null,null,null,"El. efficiency of power plant",0.18]
[null,null,null,null,null,null,"Specific use of biomass",{"$f":"(H91+H92)/H85","v":2.3289930555555554},"ton biomass/MWh"]
[null,null,null,null,null,null,"Use of bagasse",157678,"ton/year"]
[null,null,null,null,null,null,"Use of rice husk",43547,"ton/year"]
[null,null,null,null,null,null,"Price of rice husk",{"$f":"300000/16557.83","v":18.118316228636239},"$/ton"]
[]
[null,null,null,null,null,null,"Reference option: Old bagasse boiler"]

{"sheet":"CCS","index":20,"n_rows":25,"n_cols":9,"rows_kept":25,"cut":false,"hidden":true,"merged":[[7,6,7,8],[11,6,11,8],[1,1,1,4],[2,1,2,4]]}
[]
[null,"Menu for CCS options (click links below)"]
[null,"CCS power plant"]
[]
[]
[]
[null,"CCS power plant - 1 MW"]
[null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
[null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"Assumptions!$C$13","v":7.0000000000000007E-2}]
[null,"Total investment",{"$f":"H14/H13*1000000","v":12886597.93814433},{"$f":"H22*1000","v":1200000},{"$f":"C10-D10","v":11686597.93814433},null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!C39","v":0.48549999999999999},"tCO2/MWh"]
[null,"Project life",20,20]
[null,"Lev. investment",{"$f":"IF(C11=0,0,PMT($H9,C11,-C10))","v":1216403.6822584497},{"$f":"IF(D11=0,0,PMT($H9,D11,-D10))","v":113271.51089190683},{"$f":"C12-D12","v":1103132.1713665428},null,"Reduction option: CCS fired power plant"]
[null,"Annual O&M",0,0,{"$f":"C13-D13","v":0},null,"Activity",582,"MW"]
[null,"Annual fuelcost",0,0,{"$f":"C14-D14","v":0},null,"Cost of CCS",7500,"MUS$"]
[null,"Total annual cost",{"$f":"SUM(C12:C14)","v":1216403.6822584497},{"$f":"SUM(D12:D14)","v":113271.51089190683},{"$f":"C15-D15","v":1103132.1713665428},null,"Capacity factor",5000,"Full time hours"]
[null,null,null,null,null,null,"Electricity production",{"$f":"H13*H15","v":2910000},"MWh/ year"]
[null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Amount of CO2 captured",3.5,"MtCO2/year"]
[null,"Fuel  CO2-eq. emission",{"$f":"D18*(1-H18)","v":601.37457044673522},{"$f":"+H17*1000000/H13","v":6013.7457044673538},{"$f":"D18-C18","v":5412.3711340206182},null,"Share of CO2 captured",0.9]
[null,"Other",null,null,null,null,"Electricity production",{"$f":"H16*H18","v":2619000},"MWh/ year"]
[null,"Total CO2-eq. emission ",{"$f":"C18+C19","v":601.37457044673522},{"$f":"D18+D19","v":6013.7457044673538},{"$f":"D20-C20","v":5412.3711340206182}]
[null,null,null,null,null,null,"Reference option: No CCS"]
[null,"US$/ton CO2-eq.",null,null,{"$f":"IF(E20<>0,E15/E20,0)","v":203.81680118581841},null,"Cost of coalfired power plant",1200,"$/kW"]
[]
[null,null,null,null,null,null,"See  David Keith "]
[null,null,null,null,null,null,"https://www.cell.com/joule/pdfExtended/S2542-4351(18)30225-3"]

{"sheet":"Cement","index":21,"n_rows":36,"n_cols":9,"rows_kept":36,"cut":false,"hidden":true,"merged":[[7,6,7,8],[20,6,20,8],[1,1,1,4],[2,1,2,4]]}
[]
[null,"Menu for Cement Industry options (click links below)"]
[null,"Clinker replacement in cement (1000 ton blended cement/day)"]
[]
[]
[]
[null,"Clinker replacement in cement (1000 ton cement/day)"]
[null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
[null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
[null,"Total investment",{"$f":"H22*1000000*1000/H32","v":7131233.080485357},null,null,null,"Limestone price",{"$f":"29.2/7.64","v":3.8219895287958114},"US$/t"]
[null,"Project life",20,null,null,null,"1 tonne limestone produce",{"$f":"56/110","v":0.50909090909090904},"t clinker"]
[null,"Lev. investment",{"$f":"IF(C11=0,0,PMT($H9,C11,-C10))","v":673137.95462410292},null,{"$f":"C12-D12","v":673137.95462410292},null,"Coal price",{"$f":"+Assumptions!C21","v":50},"US$/t coal"]
[null,"Annual material cost",{"$f":"(H26*H10+H28*H29)*1000/H32","v":1455154.2632759912},{"$f":"H36*H10*1000/H32","v":1918160.9947643979},{"$f":"C13-D13","v":-463006.73148840666},null,"CO2-eq. emission for coal",{"$f":"+Assumptions!D52","v":94.600000000000009},"kgCO2/GJ"]
[null,"Annual fuel cost",{"$f":"H25*H18*H12*1000/H32","v":1100200.5999250095},{"$f":"H35*H18*H12*1000/H32","v":1540280.839895013},{"$f":"C14-D14","v":-440080.23997000349},null,"Electricity price",{"$f":"+Assumptions!C35","v":0.2},"US$/kWh"]
[null,"Annual electricity cost",{"$f":"+H25*H17*H14*1000/H32","v":2480138.7326584184},{"$f":"H17*H27*H14*1000/H32","v":992055.49306336662},{"$f":"C15-D15","v":1488083.2395950519},null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!C39","v":0.48549999999999999},"tCO2/MWh"]
[null,"Total annual cost",{"$f":"SUM(C12:C15)","v":5708631.550483522},{"$f":"SUM(D12:D15)","v":4450497.3277227776},{"$f":"C16-D16","v":1258134.2227607444},null,"CO2-eq. emission coefficient",{"$f":"44/56","v":0.7857142857142857},"tCO2/t clinker"]
[null,null,null,null,null,null,"Clinker production & grinding",{"$f":"36244000/H35","v":67.949006374203222},"kWh/t clinker"]
[null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Firing of kiln",{"$f":"64312/H35","v":0.12056992875890514},"t coal/t clinker"]
[null,"Fuel  CO2-eq. emission",{"$f":"H25*(H17*H15+H18*H19*H13)/H32","v":57976.761968578932},{"$f":"H35*(H17*H15+H18*H19*H13)/H32","v":81167.466756010501},{"$f":"D19-C19","v":23190.704787431569},null,"Caloric value of coal",{"$f":"+Assumptions!K31","v":24.96},"GJ/t"]
[null,"Other",{"$f":"H27*H16*1000/H32","v":57357.142857142833},{"$f":"H35*H16*1000/H32","v":200749.99999999997},{"$f":"D20-C20","v":143392.85714285713}]
[null,"Total CO2-eq. emission ",{"$f":"C19+C20","v":115333.90482572177},{"$f":"D19+D20","v":281917.46675601049},{"$f":"D21-C21","v":166583.56193028874},null,"Reduction option: Increased blend"]
[null,null,null,null,null,null,"Investment",{"$f":"113.7418/7.64","v":14.887670157068063},"Million US$"]
[null,"US$/ton CO2-eq.",null,null,{"$f":"IF(E21<>0,E16/E21,0)","v":7.5525712632273025},null,"Share of clinker",0.5,"tClinker/tBC"]
[null,null,null,null,null,null,"Clinker production",{"$f":"H34/H33*H23","v":1043.8356164383563},"ton clinker/day"]
[null,null,null,null,null,null,"Clinker production",{"$f":"H24*365","v":381000.00000000006},"ton clinker/year"]
[null,null,null,null,null,null,"Limestone use",{"$f":"H25/H11","v":748392.85714285739},"t limestone/year"]
[null,null,null,null,null,null,"Reduction of clinker use",{"$f":"+H35-H25","v":152399.99999999994},"ton clinker/year"]
[null,null,null,null,null,null,"Use of additives",{"$f":"+H27","v":152399.99999999994},"ton additives/year"]
[null,null,null,null,null,null,"Price of additives",{"$f":"8.9/7.64","v":1.1649214659685865},"US$/t"]
[]
[null,null,null,null,null,null,"Reference option: Normal blend"]
[null,null,null,null,null,null,"Cement production",{"$f":"H34/H33","v":2087.6712328767126},"ton BC/day"]
[null,null,null,null,null,null,"Share of clinker",0.7,"tClinker/tBC"]
[null,null,null,null,null,null,"Clinker production",{"$f":"533400/365","v":1461.3698630136987},"ton clinker/day"]
[null,null,null,null,null,null,"Clinker production",{"$f":"H34*365","v":533400},"ton clinker/year"]
[null,null,null,null,null,null,"Limestone use",{"$f":"H35/H11","v":1047750.0000000001},"t limestone/year"]

{"sheet":"Coal bed mine methane","index":22,"n_rows":31,"n_cols":9,"rows_kept":31,"cut":false,"hidden":true,"merged":[[9,6,9,8],[17,6,17,8],[1,1,1,4],[2,1,2,4]]}
[]
[null,"Menu for Coalmine CH4 options (click links below)"]
[null,"Coal mine methane plant"]
[]
[]
[]
[]
[]
[null,"Coal Mine Methane - CMM (using 10 Mm3 CMM/year)"]
[null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
[null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"Assumptions!$C$13","v":7.0000000000000007E-2}]
[null,"Total investment",{"$f":"H20*1000000*10/H22","v":1188691.0994764399},null,null,null,"Reference electricity price",{"$f":"+Assumptions!C35","v":0.2},"US$/kWh"]
[null,"Project life",15,null,null,null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!C39","v":0.48549999999999999},"tCO2/MWh"]
[null,"Lev. investment",{"$f":"IF(C13=0,0,PMT(+H11,C13,-C12))","v":130511.89315244256},null,{"$f":"C14-D14","v":130511.89315244256},null,"CH4 density",0.67100000000000004,"kg/m3"]
[null,"Annual O&M",{"$f":"C12*H21","v":178303.66492146597},null,{"$f":"C15-D15","v":178303.66492146597},null,"CH4 calorific value",{"$f":"+Assumptions!O31","v":39},"MJ/m3"]
[null,"Annual fuelcost",0,{"$f":"+H27*1000*H12*10/H22","v":1456000.0000000002},{"$f":"C16-D16","v":-1456000.0000000002},null,"GWP for CH4",{"$f":"Assumptions!F64","v":28}]
[null,"Total annual cost",{"$f":"SUM(C14:C16)","v":308815.55807390856},{"$f":"SUM(D14:D16)","v":1456000.0000000002},{"$f":"C17-D17","v":-1147184.4419260917}]
[null,null,null,null,null,null,"Reduction option: CMM plant"]
[null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Activity",5,"MW"]
[null,"Fuel  CO2-eq. emission",0,{"$f":"H27*H13*10/H22","v":3534.440000000001},{"$f":"D20-C20","v":3534.440000000001},null,"Investment in Activity",{"$f":"36.3264/7.64","v":4.7547643979057597},"Million US$"]
[null,"Other",null,{"$f":"H31*1000000*H14/1000*21*10/H22","v":33818.400000000001},null,null,"O&M  ",0.15,"Of investment/year"]
[null,"Total CO2-eq. emission ",{"$f":"C20+C21","v":0},{"$f":"D20+D21","v":37352.840000000004},{"$f":"D22-C22","v":37352.840000000004},null,"CMM gas extracted",40,"Mm3 CMM gas/year"]
[null,null,null,null,null,null,"Concentration of CMM gas",0.24,"CH4/year"]
[null,"US$/ton CO2-eq.",null,null,{"$f":"IF(E22<>0,E17/E22,0)","v":-30.712107618218361},null,"CH4 extracted",{"$f":"H22*H23","v":9.6},"Mm3"]
[null,null,null,null,null,null,"Energy in CH4 extracted",{"$f":"H24*H15*1000","v":374400},"GJ/year"]
[null,null,null,null,null,null,"El. efficiency of power plant",0.28000000000000003]
[null,null,null,null,null,null,"Electricity production",{"$f":"H25/3.6*H26","v":29120.000000000004},"MWh/ year"]
[null,null,null,null,null,null,"Capacity factor",{"$f":"H27/H19","v":5824.0000000000009},"Full time hours"]
[]
[null,null,null,null,null,null,"Reference option: Venting of coal mine methane"]
[null,null,null,null,null,null,"CH4 vented",{"$f":"+H24","v":9.6},{"$f":"+I24","v":"Mm3"}]

{"sheet":"EE households","index":23,"n_rows":326,"n_cols":9,"rows_kept":326,"cut":false,"hidden":true,"merged":[[191,6,191,8],[197,6,197,8],[306,6,306,8],[278,6,278,8],[252,6,252,8],[223,6,223,8],[1,1,1,3],[3,1,3,3],[4,1,4,3],[5,1,5,3],[7,1,7,3],[163,6,163,8],[169,6,169,8],[81,6,81,8],[15,6,15,8],[133,6,133,8],[49,6,49,8],[107,6,107,8]]}
[]
[null,"Menu for EE household options (click links below)"]
[]
[null,"Efficient residential airconditioner (1000 units)"]
[null,"Efficient domestic lighting with CFLs (1000 bulps)"]
[null,"Efficient domestic lighting with LEDs (1000 bulps)"]
[null,"Efficient domestic lighting with LEDs replacing CFLs (1000 bulps)"]
[null,"Efficient refrigerator (1000 units)"]
[null,"Efficient wood stoves (1000 units)"]
[null,"Efficient charcoal stoves (1000 units)"]
[null,"LPG replacing woodstoves (1000 units)"]
[null,"Efficient electric stoves (1000 units)"]
[]
[]
[null,"Efficient residential air conditioner (1000 units)"]
[null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
[null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
[null,"Total investment",{"$f":"H25*H23","v":130000},null,{"$f":"C18-D18","v":130000},null,"Average electricity price",{"$f":"+Assumptions!C35","v":0.2},"US$/kWh"]
[null,"Project life",8,null,null,null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!C39","v":0.48549999999999999},"ton CO2-eq./MWh"]
[null,"Lev. investment",{"$f":"IF(C19=0,0,PMT($H17,C19,-C18))","v":21770.809123798103},{"$f":"IF(D19=0,0,PMT($H$17,D19,-D18))","v":0},null,null,"Grid loss",{"$f":"+Assumptions!C40","v":0.17087686460263193}]
[null,"Annual O&M",{"$f":"PMT(H17,C19,-(+H22*H23))","v":0},{"$f":"PMT(H17,C19,-(+H32*H33))","v":0},null,null,"Reduction option: Efficient air conditioner"]
[null,"Annual electricity cost",{"$f":"H30*1000*H18","v":525000},{"$f":"H40*1000*H18","v":786516.85393258429},{"$f":"C22-D22","v":-261516.85393258429},null,"O&M ",0,"US$"]
[null,"Total annual cost",{"$f":"SUM(C20:C22)","v":546770.80912379816},{"$f":"SUM(D20:D22)","v":786516.85393258429},{"$f":"C23-D23","v":-239746.04480878613},null,"Activity",1000,"Air conditioner"]
[null,null,null,null,null,null,"Lifetime",5,"yrs"]
[null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Extra cost for eff. air conditioner",130,"US$"]
[null,"Fuel  CO2-eq. emission",{"$f":"H30*H19/(1-H20)","v":1537.0907475512781},{"$f":"H40*H19/(1-H20)","v":2302.7576742341244},{"$f":"D26-C26","v":765.66692668284622},null,"Cooling capacity",{"$f":"H34","v":2.5},"kW"]
[null,"Other",null,null,null,null,"COP",4]
[null,"Total CO2-eq. emission ",{"$f":"C26+C27","v":1537.0907475512781},{"$f":"D26+D27","v":2302.7576742341244},{"$f":"D28-C28","v":765.66692668284622},null,"Input power",{"$f":"H26/H27","v":0.625},"kW"]
[null,null,null,null,null,null,"Annual usage",{"$f":"H39","v":4200},"hrs"]
[null,"US$/ton CO2-eq.",null,null,{"$f":"IF(E28<>0,E23/E28,0)","v":-313.12054426518739},null,"Annual electricity used",{"$f":"H23*H28*H29/1000","v":2625},"MWh"]
[null,null,null,null,null,null,"Reference option: Conventional air conditioner"]
[null,null,null,null,null,null,"O&M ",0,"US$"]
[null,null,null,null,null,null,"Activity",{"$f":"+H23","v":1000},{"$f":"+I23","v":"Air conditioner"}]
[null,null,null,null,null,null,"Cooling capacity",2.5,"kW"]
[null,null,null,null,null,null,"COP",2.67]
[null,null,null,null,null,null,"Input power",{"$f":"H34/H35","v":0.93632958801498134},"kW"]
[null,null,null,null,null,null,"Daily usage",14,"Hours/day"]
[null,null,null,null,null,null,"Days used",300,"Days/year"]
[null,null,null,null,null,null,"Annual usage",{"$f":"H38*H37","v":4200},"hrs"]
[null,null,null,null,null,null,"Annual electricity used",{"$f":"H36*H39","v":3932.5842696629215},"MWh"]
[]
[null,null,null,null,null,null,"Electricity saved 1 unit",{"$f":"+H40-H30","v":1307.5842696629215},"MWh"]
[null,null,null,null,null,null,"Electricity saved compared to reference",{"$f":"(H40-H30)/H40","v":0.33250000000000002},"Saving"]
[]
[]
[]
[]
[]
[null,"Efficient domestic lighting with CFLs (1000 bulps)"]
[null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
[null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
[null,"Total investment",{"$f":"H58*H59+H60","v":4041.7475728155346},{"$f":"H58*H70+H60","v":2500},{"$f":"+C52-D52","v":1541.7475728155346},null,"Average electricity price",{"$f":"+Assumptions!C35","v":0.2},"US$/kWh"]
[null,"Project life",{"$f":"H61/H63/365","v":2.3483365949119372},2,null,null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!C39","v":0.48549999999999999},"ton CO2-eq./MWh"]
[null,"Lev. investment",{"$f":"IF(C53=0,0,PMT($H51,C53,-C52))","v":1925.8760985274712},{"$f":"IF(D53=0,0,PMT($H$51,D53,-D52))","v":1382.7294685990337},{"$f":"C54-D54","v":543.14662992843751},null,"Grid loss",{"$f":"+Assumptions!C40","v":0.17087686460263193}]
[null,"Annual O&M",{"$f":"PMT(H51,C53,-(+H57*H58))","v":0},{"$f":"PMT(H51,C53,-(+H68*H69*H61/H69))","v":0},{"$f":"C55-D55","v":0}]
[null,"Annual electricity cost",{"$f":"H64*1000*H52","v":7665},{"$f":"H74*1000*H52","v":20440},{"$f":"C56-D56","v":-12775},null,"Reduction option: Compact flourescent lanps "]
[null,"Total annual cost",{"$f":"SUM(C54:C56)","v":9590.8760985274712},{"$f":"SUM(D54:D56)","v":21822.729468599035},{"$f":"C57-D57","v":-12231.853370071563},null,"O&M ",0,"US$/lamp change"]
[null,null,null,null,null,null,"Activity",1000,"Bulbs"]
[null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Cost of 15W eff. lamp",{"$f":"14*4.163/14.42","v":4.0417475728155345},"US$"]
[null,"Fuel  CO2-eq. emission",{"$f":"H64*H53/(1-H54)","v":22.44152491424866},{"$f":"H74*H53/(1-H54)","v":59.844066437996425},{"$f":"D60-C60","v":37.402541523747765},null,"Distribution cost",0,"US$"]
[null,"Other",null,null,null,null,"Lamp lifetime",6000,"hrs"]
[null,"Total CO2-eq. emission ",{"$f":"C60+C61","v":22.44152491424866},{"$f":"D60+D61","v":59.844066437996425},{"$f":"D62-C62","v":37.402541523747765},null,"Lamp wattage",15,"W"]
[null,null,null,null,null,null,"Daily usage",7,"hrs"]
[null,"US$/ton CO2-eq.",null,null,{"$f":"IF(E62<>0,E57/E62,0)","v":-327.03267937835903},null,"Annual electricity used",{"$f":"H58*H62*H63*365/1000000","v":38.325000000000003},"MWh"]
[null,null,null,null,null,null,"Electricity saved",{"$f":"H74-H64","v":63.875},"MWh"]
[]
[null,null,null,null,null,null,"Reference option: Incandescent lamps"]
[null,null,null,null,null,null,"O&M ",0,"US$/lamp change"]
[null,null,null,null,null,null,"Activity",{"$f":"+H58","v":1000},{"$f":"+I58","v":"Bulbs"}]
[null,null,null,null,null,null,"Cost of 40W  incand. lamp",2.5,"US$"]
[null,null,null,null,null,null,"Lamp lifetime 1",1000,"hours"]
[null,null,null,null,null,null,"Lamp wattage",40,"W"]
[null,null,null,null,null,null,"Daily usage",{"$f":"H63","v":7},"hrs"]
[null,null,null,null,null,null,"Annual electricity used",{"$f":"H69*H72*H73*365/1000000","v":102.2},"MWh"]
[]
[]
[]
[]
[]
[]
[null,"Efficient domestic lighting with LEDs (1000 bulps)"]
[null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
[null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
[null,"Total investment",{"$f":"H90*H91","v":10000},{"$f":"H98*H97*H90","v":15000},{"$f":"+C84-D84","v":-5000},null,"Average electricity price",{"$f":"+Assumptions!C35","v":0.2},"US$/kWh"]
[null,"Project life",{"$f":"+H96","v":3.9138943248532292},{"$f":"+H96","v":3.9138943248532292},null,null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!C39","v":0.48549999999999999},"ton CO2-eq./MWh"]
[null,"Lev. investment",{"$f":"IF(C85=0,0,PMT($H83,C85,-C84))","v":3008.8458377031529},{"$f":"IF(D85=0,0,PMT(H83,D85,-D84))","v":4513.2687565547294},{"$f":"C86-D86","v":-1504.4229188515765},null,"Grid loss",{"$f":"+Assumptions!C40","v":0.17087686460263193}]
[null,"Annual O&M",null,null,{"$f":"C87-D87","v":0},null,"Reduction option:  LEDs"]
[null,"Annual electricity cost",{"$f":"+H92*Assumptions!C35*'EE households'!H90","v":4599},{"$f":"H99*Assumptions!C35*H90","v":30660.000000000004},{"$f":"C88-D88","v":-26061.000000000004},null,"Average W of LED lamps",9,"W"]
[null,"Total annual cost",{"$f":"SUM(C86:C88)","v":7607.8458377031529},{"$f":"SUM(D86:D88)","v":35173.268756554731},{"$f":"C89-D89","v":-27565.422918851578},null,"Daily usage",7,"hrs"]
[null,null,null,null,null,null,"Annual import of bulps",1000,"Bulps"]
[null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Cost of LED",10,"US$"]
[null,"Fuel  CO2-eq. emission",{"$f":"H92*H85/(1-H86)","v":13.464914948549195},{"$f":"H99*H85/(1-H86)","v":89.766099656994641},{"$f":"D92-C92","v":76.301184708445447},null,"Electricity for LED lighting",{"$f":"H88*H89*H90*365/1000000","v":22.995000000000001},"MWh/year"]
[null,"Other",null,null,null,null,"Reference option: Incandescent bulps"]
[null,"Total CO2-eq. emission ",{"$f":"C92+C93","v":13.464914948549195},{"$f":"D92+D93","v":89.766099656994641},{"$f":"D94-C94","v":76.301184708445447},null,"Average W of replaced lamps",60,"W"]
[null,null,null,null,null,null,"Lifetime of a incandescent",{"$f":"1000/H89/365","v":0.39138943248532293},"years"]
[null,"US$/ton CO2-eq.",null,null,{"$f":"IF(E94<>0,E89/E94,0)","v":-361.27123090135296},null,"Lifetime of a LED",{"$f":"10000/H89/365","v":3.9138943248532292},"years"]
[null,null,null,null,null,null,"Number of replacements",{"$f":"H96/H95","v":10}]
[null,null,null,null,null,null,"Price for an incandescent bulp",1.5,"US$"]
[null,null,null,null,null,null,"Electricity for incandescent lighting",{"$f":"+H94*H89*H90*365/1000000","v":153.30000000000001},"MWh/year"]
[]
[null,null,null,null,null,null,"Electricity saving for 1000 lamps",{"$f":"+H99-H92","v":130.30500000000001},"MWh/year"]
[]
[]
[]
[]
[]
[null,"Efficient domestic lighting with LEDs replacing CFLs (1000 bulps)"]
[null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
[null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
[null,"Total investment",{"$f":"H116*H117","v":20000},{"$f":"H116*H123 + H116*H123/(1+H109)^3.3 + H123*H116/(1+H109)^6.6","v":12198.648259970832},{"$f":"+C110-D110","v":7801.3517400291676},null,"Average electricity price",{"$f":"+Assumptions!C35","v":0.2},"US$/kWh"]
[null,"Project life",10,10,null,null,"CO2-eq. emission coefficient",{"$f":"Assumptions!C39","v":0.48549999999999999},"ton CO2-eq./MWh"]
[null,"Lev. investment",{"$f":"IF(C111=0,0,PMT($H109,C111,-C110))","v":2847.5500545472946},{"$f":"IF(D111=0,0,PMT(H109,D111,-D110))","v":1736.8130759041603},{"$f":"C112-D112","v":1110.7369786431343},null,"Grid loss",{"$f":"+Assumptions!C40","v":0.17087686460263193}]
[null,"Annual O&M",null,null,{"$f":"C113-D113","v":0},null,"Reduction option:  LEDs"]
[null,"Annual electricity cost",{"$f":"D114*(1-H124)","v":4599},{"$f":"(H114*H115*365*H116*H110/1000)","v":7665},{"$f":"C114-D114","v":-3066},null,"Average W of replaced lamps",15,"W"]
[null,"Total annual cost",{"$f":"SUM(C112:C114)","v":7446.5500545472951},{"$f":"SUM(D112:D114)","v":9401.8130759041596},{"$f":"C115-D115","v":-1955.2630213568646},null,"Daily usage",7,"hrs"]
[null,null,null,null,null,null,"Annual import of bulps",1000,"Bulps"]
[null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Price for a LED",20,"US$"]
[null,"Fuel  CO2-eq. emission",{"$f":"D118*(1-H124)","v":13.464914948549195},{"$f":"H118*H111/(1-H112)","v":22.44152491424866},{"$f":"D118-C118","v":8.9766099656994651},null,"Electricity for CFL lighting in 2020",{"$f":"H114*H115*H116*365/1000000","v":38.325000000000003},"MWh"]
[null,"Other",null,null,null,null,"Reference option: CFL"]
[null,"Total CO2-eq. emission ",{"$f":"C118+C119","v":13.464914948549195},{"$f":"D118+D119","v":22.44152491424866},{"$f":"D120-C120","v":8.9766099656994651},null,"Lifetime of a CFL",6000,"hours"]
[null,null,null,null,null,null,"Lifetime of a CFL",{"$f":"H120/(H115*365)","v":2.3483365949119372},"years"]
[null,"US$/ton CO2-eq.",null,null,{"$f":"IF(E120<>0,E115/E120,0)","v":-217.81753120923403},null,"Number of replacements",3]
[null,null,null,null,null,null,"Price for a CFL",5,"US$"]
[null,null,null,null,null,null,"Savings by shift to LEDs",0.4,"(like a 40W CFL)"]
[null,null,null,null,null,null,"Savings by shift to LEDs",{"$f":"H118*H124","v":15.330000000000002},"MWh"]
[]
[]
[]
[]
[]
[]
[]
[null,"Efficient  refrigerator (1000 units)"]
[null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
[null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
[null,"Total investment",{"$f":"H142*H144","v":648508.43060959794},{"$f":"H151*H154","v":389105.05836575874},{"$f":"C136-D136","v":259403.3722438392},null,"Average electricity price",{"$f":"+Assumptions!C35","v":0.2},"US$/kWh"]
[null,"Project life",{"$f":"H143","v":10},{"$f":"H143","v":10},null,null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!C39","v":0.48549999999999999},"ton CO2-eq./MWh"]
[null,"Lev. investment",{"$f":"IF(C137=0,0,PMT($H135,C137,-C136))","v":92333.010847837038},{"$f":"IF(D137=0,0,PMT($H$135,D137,-D136))","v":55399.806508702226},{"$f":"C138-D138","v":36933.204339134812},null,"Grid loss",{"$f":"+Assumptions!C40","v":0.17087686460263193}]
[null,"Annual O&M",{"$f":"H141","v":0},{"$f":"H150","v":0},{"$f":"C139-D139","v":0}]
[null,"Annual electricity cost",{"$f":"H147*1000*H136","v":151840},{"$f":"H157*1000*H136","v":233600},{"$f":"C140-D140","v":-81760},null,"Reduction option: Efficient refrigerator"]
[null,"Total annual cost",{"$f":"SUM(C138:C140)","v":244173.01084783702},{"$f":"SUM(D138:D140)","v":288999.80650870223},{"$f":"C141-D141","v":-44826.795660865202},null,"O&M ",0,"US$"]
[null,null,null,null,null,null,"Activity",1000,"Refrigerators"]
[null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Lifetime",10,"yrs"]
[null,"Fuel  CO2-eq. emission",{"$f":"H147*H137/(1-H138)","v":444.55592211083064},{"$f":"H157*H137/(1-H138)","v":683.93218786281625},{"$f":"D144-C144","v":239.37626575198561},null,"Cost of eff. refrigerator",{"$f":"10000/15.42","v":648.50843060959789},"US$"]
[null,"Other",null,{"$f":"H142*H152*H153/1000","v":960},{"$f":"+D145","v":960},null,"Refrigerator wattage",130,"W"]
[null,"Total CO2-eq. emission ",{"$f":"C144+C145","v":444.55592211083064},{"$f":"D144+D145","v":1643.9321878628161},{"$f":"D146-C146","v":1199.3762657519856},null,"Daily usage",16,"hrs"]
[null,null,null,null,null,null,"Annual electricity used",{"$f":"H146*H145*H142*365/1000000","v":759.2},"MWh"]
[null,"US$/ton CO2-eq.",null,null,{"$f":"E141/E146","v":-37.375089820340634}]
[null,null,null,null,null,null,"Reference option: Non-efficient refrigerator"]
[null,null,null,null,null,null,"O&M ",0,"US$"]
[null,null,null,null,null,null,"Activity",{"$f":"+H142","v":1000},{"$f":"+I142","v":"Refrigerators"}]
[null,null,null,null,null,null,"ODS content in one refrigerator",0.4,"kg"]
[null,null,null,null,null,null,"GWP of ODS",2400]
[null,null,null,null,null,null,"Cost of old refrigerator",{"$f":"6000/15.42","v":389.10505836575874},"US$"]
[null,null,null,null,null,null,"Refrigerator wattage",200,"W"]
[null,null,null,null,null,null,"Daily usage",16,"hrs"]
[null,null,null,null,null,null,"Annual electricity used",{"$f":"H155*H156*H151*365/1000000","v":1168},"MWh"]
[]
[null,null,null,null,null,null,"Electricity saved",{"$f":"H157-H147","v":408.79999999999995},"MWh"]
[]
[]
[]
[null,"Efficient wood stoves (1000 units)"]
[null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
[null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
[null,"Total investment",{"$f":"+H171*H172","v":200000},null,{"$f":"C166-D166","v":200000},null,"Nonrenewable fraction of wood",0.3]
[null,"Project life",5,null,null,null,"Calorific value of wood",15,"MJ/kg"]
[null,"Lev. investment",{"$f":"IF(C167=0,0,PMT($H$165,C167,-C166))","v":48778.138888274814},null,{"$f":"C168-D168","v":48778.138888274814},null,"Cost of fuelwood",{"$f":"8/15","v":0.53333333333333333},"US$/kg"]
[null,"Annual O&M",null,null,{"$f":"C169-D169","v":0}]
[null,"Annual fuelcost",{"$f":"H168*H176*1000*H171","v":648888.88888888888},{"$f":"H168*H184*1000*H171","v":1946666.6666666665},{"$f":"C170-D170","v":-1297777.7777777775},null,"Reduction option: Efficient wood stove"]
[null,"Total annual cost",{"$f":"SUM(C168:C170)","v":697667.02777716366},{"$f":"SUM(D168:D170)","v":1946666.6666666665},{"$f":"C171-D171","v":-1248999.6388895027},null,"Number of stoves installed",1000,"Stoves"]
[null,null,null,null,null,null,"Cost of stove",200,"US$"]
[null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Available energy for cooking",15,"MJ/day"]
[null,"Fuel  CO2-eq. emission",{"$f":"H171*H177*H166*44/12","v":669.16666666666663},{"$f":"H171*H166*H185*44/12","v":2007.5},{"$f":"D174-C174","v":1338.3333333333335},null,"Efficiency of new Stove",0.3]
[null,"Other",null,null,null,null,"Use of wood",{"$f":"H173/H167/H174","v":3.3333333333333335},"kg/day"]
[null,"Total CO2-eq. emission ",{"$f":"C174+C175","v":669.16666666666663},{"$f":"D174+D175","v":2007.5},{"$f":"D176-C176","v":1338.3333333333335},null,"Annual wood consumption",{"$f":"H175*365/1000","v":1.2166666666666668},"t wood/yr"]
[null,null,null,null,null,null,"Carbon content of the wood",{"$f":"H176/2","v":0.60833333333333339},"t C/year"]
[null,"US$/ton CO2-eq.",null,null,{"$f":"IF(E176<>0,E171/E176,0)","v":-933.25004151145902},null,"Amount of wood saved",{"$f":"H184-H175","v":0.31666666666666643},"t wood/yr"]
[]
[null,null,null,null,null,null,"Reference option: Traditional 3-stone fireplace"]
[null,null,null,null,null,null,"Available energy for cooking",15,"MJ/day"]
[null,null,null,null,null,null,"Efficiency of traditional Stove",0.1]
[null,null,null,null,null,null,"Use of wood",{"$f":"H173/H167/H182","v":10},"kg/day"]
[null,null,null,null,null,null,"Annual wood consumption",{"$f":"H183*365/1000","v":3.65},"t wood/yr"]
[null,null,null,null,null,null,"Carbon content of the wood",{"$f":"H184/2","v":1.825},"t C/year"]
[]
[]
[]
[]
[]
[null,"Efficient charcoal stoves (1000 units)"]
[null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
[null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
[null,"Total investment",{"$f":"+H199*H200","v":60000},null,{"$f":"C194-D194","v":60000},null,"Nonrenewable fraction of wood",0.3]
[null,"Project life",5,null,null,null,"Calorific value of charcoal",{"$f":"7.5*4.184","v":31.380000000000003},"MJ/kg"]
[null,"Lev. investment",{"$f":"IF(C195=0,0,PMT($H$165,C195,-C194))","v":14633.441666482446},null,{"$f":"C196-D196","v":14633.441666482446},null,"Cost of charcoal",{"$f":"63/4*0.0092","v":0.1449},"US$/kg"]
[null,"Annual O&M",null,null,{"$f":"C197-D197","v":0}]
[null,"Annual fuelcost",{"$f":"H196*H204*1000*H199","v":68327.864193064961},{"$f":"H196*H212*1000*H199","v":101125.23900573612},{"$f":"C198-D198","v":-32797.374812671158},null,"Reduction option: Efficient efficient stove"]
[null,"Total annual cost",{"$f":"SUM(C196:C198)","v":82961.305859547399},{"$f":"SUM(D196:D198)","v":101125.23900573612},{"$f":"C199-D199","v":-18163.93314618872},null,"Number of stoves installed",1000,"Stoves"]
[null,null,null,null,null,null,"Cost of stove",60,"US$"]
[null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Available energy for cooking",15,"MJ/day"]
[null,"Fuel  CO2-eq. emission",{"$f":"H199*H206*H194*44/12","v":610.24358066310617},{"$f":"H199*H213*H194*44/12","v":903.16049938139679},{"$f":"D202-C202","v":292.91691871829062},null,"Efficiency of new Stove",0.37]
[null,"Other",null,null,null,null,"Use of charcoal",{"$f":"H201/H195/H202","v":1.2919228980414448},"kg/day"]
[null,"Total CO2-eq. emission ",{"$f":"C202+C203","v":610.24358066310617},{"$f":"D202+D203","v":903.16049938139679},{"$f":"D204-C204","v":292.91691871829062},null,"Annual charcoal consumption",{"$f":"H203*365/1000","v":0.47155185778512737},"t/yr"]
[null,null,null,null,null,null,"Carbon content of the charcoal",0.85]
[null,"US$/ton CO2-eq.",null,null,{"$f":"IF(E204<>0,E199/E204,0)","v":-62.010529216503429},null,"Annual carbon (C) consumed",{"$f":"H204/H205","v":0.55476689151191461},"t/yr"]
[]
[null,null,null,null,null,null,"Reference option: Old charcoal stove"]
[null,null,null,null,null,null,"Available energy for cooking",{"$f":"+H201","v":15},"MJ/day"]
[null,null,null,null,null,null,"Efficiency of traditional Stove",0.25]
[null,null,null,null,null,null,"Use of charcoal",{"$f":"H209/H195/H210","v":1.9120458891013383},"kg/day"]
[null,null,null,null,null,null,"Annual charcoal consumption",{"$f":"H211*365/1000","v":0.69789674952198844},"t/yr"]
[null,null,null,null,null,null,"Annual carbon consumed",{"$f":"H212/H205","v":0.82105499943763349},"t/yr"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"LPG replacing wood stoves (1000 units)"]
[null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
[null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
[null,"Total investment",{"$f":"+H228*H229","v":30000},null,{"$f":"C226-D226","v":30000}]
[null,"Project life",{"$f":"H235","v":5},null,null,null,"Reduction option: LPG stove"]
[null,"Lev. investment",{"$f":"IF(C227=0,0,PMT($H$225,C227,-C226))","v":7316.7208332412229},null,{"$f":"C228-D228","v":7316.7208332412229},null,"Number of stoves installed",1000,"Stoves"]
[null,"Annual O&M",null,null,{"$f":"C229-D229","v":0},null,"Cost of one stove",30,"US$"]
[null,"Annual fuelcost",{"$f":"H232*H233*H228","v":145092.5999796119},null,{"$f":"C230-D230","v":145092.5999796119},null,"Available energy for cooking",{"$f":"+H242","v":21.525000000000006},"MJ/day"]
[null,"Total annual cost",{"$f":"SUM(C228:C230)","v":152409.32081285311},{"$f":"SUM(D228:D230)","v":0},{"$f":"C231-D231","v":152409.32081285311},null,"Efficiency of LPG Stove",0.6]
[null,null,null,null,null,null,"Use of LPG for 1 stove",{"$f":"H230/H231*365/1000","v":13.094375000000005},"GJ/year"]
[null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Cost of LPG for 1 stove",{"$f":"+Assumptions!C29","v":11.080528851481024},"US$/GJ"]
[null,"Fuel  CO2-eq. emission",{"$f":"H232*H234*H228/1000","v":825.81858333333355},{"$f":"H228*H244*H245*44/12","v":2880.7625000000007},{"$f":"D234-C234","v":2054.9439166666671},null,"LPG gas emission factor",{"$f":"+Assumptions!D50","v":63.066666666666663},"KgCO2/GJ"]
[null,"Other",null,null,null,null,"Lifetime of LPG stove",5,"years"]
[null,"Total CO2-eq. emission ",{"$f":"C234+C235","v":825.81858333333355},{"$f":"D234+D235","v":2880.7625000000007},{"$f":"D236-C236","v":2054.9439166666671}]
[null,null,null,null,null,null,"Reference option: Traditional 3-stone fireplace"]
[null,"US$/ton CO2-eq.",null,null,{"$f":"IF(E236<>0,E231/E236,0)","v":74.167143724329421},null,"Use of wood",{"$f":"(1.02+1.85)*5","v":14.350000000000001},"kg/day"]
[null,null,null,null,null,null,"Calorific value of wood",15,"MJ/kg"]
[null,null,null,null,null,null,"Cost of fuelwood",0,"US$/kg"]
[null,null,null,null,null,null,"Efficiency of traditional Stove",0.1]
[null,null,null,null,null,null,"Available energy for cooking",{"$f":"H238*H239*H241","v":21.525000000000006},"MJ/day/stove"]
[null,null,null,null,null,null,"Annual wood consumption",{"$f":"H238*365/1000","v":5.237750000000001},"t wood/yr/stove"]
[null,null,null,null,null,null,"Nonrenewable fraction of wood",0.3]
[null,null,null,null,null,null,"Carbon content of the wood",{"$f":"H243/2","v":2.6188750000000005},"t C/year"]
[]
[]
[]
[]
[]
[]
[null,"Efficient electric stove (1000 units)"]
[null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
[null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
[null,"Total investment",{"$f":"H260*H262","v":400000},{"$f":"H268*H269","v":333000},{"$f":"C255-D255","v":67000},null,"Average electricity price",{"$f":"+Assumptions!C35","v":0.2},"US$/kWh"]
[null,"Project life",{"$f":"H261","v":10},{"$f":"H261","v":10},null,null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!C39","v":0.48549999999999999},"ton CO2-eq./MWh"]
[null,"Lev. investment",{"$f":"IF(C256=0,0,PMT($H254,C256,-C255))","v":56951.001090945887},{"$f":"IF(D256=0,0,PMT($H$254,D256,-D255))","v":47411.708408212449},{"$f":"C257-D257","v":9539.2926827334377},null,"Grid loss",{"$f":"+Assumptions!C40","v":0.17087686460263193}]
[null,"Annual O&M"]
[null,"Annual electricity cost",{"$f":"H265*1000*H255","v":52000},{"$f":"H272*1000*H255","v":104000},{"$f":"C259-D259","v":-52000},null,"Reduction option: Efficient electric stove"]
[null,"Total annual cost",{"$f":"SUM(C257:C259)","v":108951.00109094588},{"$f":"SUM(D257:D259)","v":151411.70840821246},{"$f":"C260-D260","v":-42460.707317266584},null,"Activity",1000,"Stoves"]
[null,null,null,null,null,null,"Lifetime",10,"yrs"]
[null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Cost of eff. stove",400,"US$"]
[null,"Fuel  CO2-eq. emission",{"$f":"H265*H256/(1-H257)","v":152.24517880507895},{"$f":"H272*H256/(1-H257)","v":304.4903576101579},{"$f":"D263-C263","v":152.24517880507895},null,"Stove wattage",2000,"W"]
[null,"Other",null,null,null,null,"Weekly usage",{"$f":"2.5","v":2.5},"hrs"]
[null,"Total CO2-eq. emission ",{"$f":"C263+C264","v":152.24517880507895},{"$f":"D263+D264","v":304.4903576101579},{"$f":"D265-C265","v":152.24517880507895},null,"Annual electricity used",{"$f":"H264*H263*H260*52/1000000","v":260},"MWh"]
[]
[null,"US$/ton CO2-eq.",null,null,{"$f":"E260/E265","v":-278.89689283119736},null,"Reference option: Non-efficient electric stove"]
[null,null,null,null,null,null,"Activity",{"$f":"+H260","v":1000},"Stoves"]
[null,null,null,null,null,null,"Cost of old stove",333,"US$"]
[null,null,null,null,null,null,"Stove wattage",4000,"W"]
[null,null,null,null,null,null,"Weekly usage",{"$f":"+H264","v":2.5},"hrs"]
[null,null,null,null,null,null,"Annual electricity used",{"$f":"H270*H271*H268*52/1000000","v":520},"MWh"]
[]
[null,null,null,null,null,null,"Electricity saved",{"$f":"H272-H265","v":260},"MWh"]
[]
[]
[]
[null,"Induction based cooking (1000 units)"]
[null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
[null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
[null,"Total investment",{"$f":"H286*H288","v":466666.66666666669},{"$f":"H294*H295","v":400000},{"$f":"C281-D281","v":66666.666666666686},null,"Average electricity price",{"$f":"+Assumptions!C35","v":0.2},"US$/kWh"]
[null,"Project life",{"$f":"H287","v":10},{"$f":"H287","v":10},null,null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!C39","v":0.48549999999999999},"ton CO2-eq./MWh"]
[null,"Lev. investment",{"$f":"IF(C282=0,0,PMT($H280,C282,-C281))","v":66442.834606103541},{"$f":"IF(D282=0,0,PMT($H$254,D282,-D281))","v":56951.001090945887},{"$f":"C283-D283","v":9491.8335151576539},null,"Grid loss",{"$f":"+Assumptions!C40","v":0.17087686460263193}]
[null,"Annual O&M"]
[null,"Annual electricity cost",{"$f":"H291*1000*H281","v":48211.920529801326},{"$f":"H299*1000*H281","v":52000},{"$f":"C285-D285","v":-3788.0794701986742},null,"Reduction option: Induction cooking stove"]
[null,"Total annual cost",{"$f":"SUM(C283:C285)","v":114654.75513590487},{"$f":"SUM(D283:D285)","v":108951.00109094588},{"$f":"C286-D286","v":5703.7540449589869},null,"Activity",1000,"Stoves"]
[null,null,null,null,null,null,"Lifetime",10,"yrs"]
[null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Cost of eff. stove",{"$f":"3500/7.5","v":466.66666666666669},"US$"]
[null,"Fuel  CO2-eq. emission",{"$f":"H291*H282/(1-H283)","v":141.15447041530501},{"$f":"H299*H282/(1-H283)","v":152.24517880507895},{"$f":"D289-C289","v":11.090708389773937},null,"Efficiency",0.755]
[null,"Other",null,null,null,null,"Weekly usage",{"$f":"2.5","v":2.5},"hrs"]
[null,"Total CO2-eq. emission ",{"$f":"C289+C290","v":141.15447041530501},{"$f":"D289+D290","v":152.24517880507895},{"$f":"D291-C291","v":11.090708389773937},null,"Annual electricity used",{"$f":"H299*H297/H289","v":241.05960264900662},"MWh"]
[]
[null,"US$/ton CO2-eq.",null,null,{"$f":"E286/E291","v":514.28221214598602},null,"Reference option: Normal electric stove"]
[null,null,null,null,null,null,"Activity",{"$f":"+H286","v":1000},"Stoves"]
[null,null,null,null,null,null,"Cost of normal stove",400,"US$"]
[null,null,null,null,null,null,"Stove wattage",2000,"W"]
[null,null,null,null,null,null,"Efficiency",0.7]
[null,null,null,null,null,null,"Weekly usage",{"$f":"+H290","v":2.5},"hrs"]
[null,null,null,null,null,null,"Annual electricity used",{"$f":"H296*H298*H294*52/1000000","v":260},"MWh"]
[]
[null,null,null,null,null,null,"Electricity saved",{"$f":"H299-H291","v":18.940397350993379},"MWh"]
[]
[]
[]
[]
[null,"New passive home (1000 units)"]
[null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
[null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
[null,"Total investment",0,0,{"$f":"C309-D309","v":0},null,"Average electricity price",{"$f":"+Assumptions!C35","v":0.2},"US$/kWh"]
[null,"Project life",null,null,null,null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!C39","v":0.48549999999999999},"ton CO2-eq./MWh"]
[null,"Lev. investment",null,null,{"$f":"C311-D311","v":0},null,"Grid loss",{"$f":"+Assumptions!C40","v":0.17087686460263193}]
[null,"Annual O&M"]
[null,"Annual electricity cost",{"$f":"H317*H314*H309","v":450000},{"$f":"H324*H309*H314*H323","v":1650000},{"$f":"C313-D313","v":-1200000},null,"Reduction option: Passive home"]
[null,"Total annual cost",{"$f":"SUM(C311:C313)","v":450000},{"$f":"SUM(D311:D313)","v":1650000},{"$f":"C314-D314","v":-1200000},null,"Activity",1000,"Homes"]
[null,null,null,null,null,null,"Size of house",150,"m2"]
[null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Elctricity consumption",15,"kWh/m2/year"]
[null,"Fuel  CO2-eq. emission",{"$f":"H317*H310/(1-H311)","v":1317.5063550439527},{"$f":"H324*H310/(1-H311)","v":9661.7132703223197},{"$f":"D317-C317","v":8344.2069152783661},null,"Annual electricity used",{"$f":"H316*H315","v":2250},"kWh"]
[null,"Other"]
[null,"Total CO2-eq. emission ",{"$f":"C317+C318","v":1317.5063550439527},{"$f":"D317+D318","v":9661.7132703223197},{"$f":"D319-C319","v":8344.2069152783661},null,"Reference option: Normal home"]
[null,null,null,null,null,null,"Activity",{"$f":"+H314","v":1000},"Home"]
[null,"US$/ton CO2-eq.",null,null,{"$f":"E314/E319","v":-143.81234935614819},null,"Size of house",{"$f":"+H315","v":150},"m2"]
[null,null,null,null,null,null,"Electricity for heating",110,"kWh/m2/year"]
[null,null,null,null,null,null,"Average cost of heating",0.5,"< than electric heat"]
[null,null,null,null,null,null,"Annual electricity used",{"$f":"H321*H322","v":16500},"kWh"]
[]
[null,null,null,null,null,null,"Electricity saved",{"$f":"H324-H317","v":14250},"MWh"]

{"sheet":"EE industry","index":24,"n_rows":84,"n_cols":27,"rows_kept":84,"cut":false,"hidden":true,"merged":[[69,24,69,26],[1,1,1,3],[3,1,3,3],[4,1,4,3],[5,1,5,3],[52,6,52,8],[10,6,10,8],[40,6,40,8],[46,6,46,8]]}
[]
[null,"Menu for EE Industry options (click links below)"]
[]
[null,"Efficient electric motors"]
[null,"Building materials/Vertical Shaft Brick Kiln (1 million bricks)"]
[null,"Energy efficiency in industry (100 TJ reduction)"]
[]
[]
[]
[null,"Efficient electric motors - 1kW"]
[null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
[null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"Assumptions!$C$13","v":7.0000000000000007E-2}]
[null,"Total investment",{"$f":"H24*H19","v":150},{"$f":"H33*H29","v":30},{"$f":"+C13-D13","v":120},null,"Electricity price",{"$f":"+Assumptions!C35","v":0.2},"US$/kWh"]
[null,"Project life",{"$f":"H20","v":10},10,null,null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!C39","v":0.48549999999999999},"tCO2/MWh"]
[null,"Lev. investment",{"$f":"IF(C14=0,0,PMT($H12,C14,-C13))","v":21.356625409104709},{"$f":"IF(D14=0,0,PMT(H12,D14,-D13))","v":4.2713250818209421},{"$f":"C15-D15","v":17.085300327283768},null,"Grid loss",{"$f":"+Assumptions!C40","v":0.17087686460263193}]
[null,"Annual O&M",0,0,{"$f":"C16-D16","v":0}]
[null,"Annual electricity cost",{"$f":"H23*H13","v":871.1111111111112},{"$f":"H32*H13","v":1088.8888888888889},{"$f":"C17-D17","v":-217.77777777777771},null,"Reduction option: New efficient motors"]
[null,"Total annual cost",{"$f":"SUM(C15:C17)","v":892.46773652021591},{"$f":"SUM(D15:D17)","v":1093.1602139707099},{"$f":"C18-D18","v":-200.69247745049404},null,"O&M  ",0.01]
[null,null,null,null,null,null,"Activity",1,"kW"]
[null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Lifetime",10,"Years"]
[null,"Fuel  CO2-eq. emission",{"$f":"H23/1000*H14/(1-H15)","v":2.5504320551961954},{"$f":"H32/1000*H14/(1-H15)","v":3.1880400689952433},{"$f":"D21-C21","v":0.63760801379904786},null,"Utilisation time",{"$f":"16*(365-100-20)","v":3920},"hours"]
[null,"Other",null,null,null,null,"Motor efficiency",0.9]
[null,"Total CO2-eq. emission ",{"$f":"C21+C22","v":2.5504320551961954},{"$f":"D21+D22","v":3.1880400689952433},{"$f":"D23-C23","v":0.63760801379904786},null,"Annual electricity used",{"$f":"H19*H21/H22","v":4355.5555555555557},"kWh"]
[null,null,null,null,null,null,"Investment in eff. motor",150,"US$/kW"]
[null,"US$/ton CO2-eq.",null,null,{"$f":"IF(E23<>0,E18/E23,0)","v":-314.75839874519744},null,"Electricity saved",{"$f":"H32-H23","v":1088.8888888888887},"kWh"]
[]
[null,null,null,null,null,null,"Reference option: Old motors"]
[null,null,null,null,null,null,"O&M ",0.01]
[null,null,null,null,null,null,"Activity",1,"kW"]
[null,null,null,null,null,null,"Utilisation time",{"$f":"H21","v":3920},"hours"]
[null,null,null,null,null,null,"Motor efficiency",0.72]
[null,null,null,null,null,null,"Annual electricity used",{"$f":"H29*H30/H31","v":5444.4444444444443},"kWh"]
[null,null,null,null,null,null,"Repair of old motor",30,"US$/kW"]
[]
[]
[]
[]
[]
[]
[null,"Building materials /Vertical Shaft Brick Kiln (1 million bricks)"]
[null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
[null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"Assumptions!$C$13","v":7.0000000000000007E-2}]
[null,"Total investment",{"$f":"H49/H48","v":11111.111111111111},{"$f":"+H55/H54","v":2777.7777777777778},{"$f":"+C43-D43","v":8333.3333333333339},null,"Reference coal price",{"$f":"+Assumptions!K29","v":2.0032051282051282},"US$/GJ"]
[null,"Project life",10,10,null,null,"Coal CO2-eq. emission factor",{"$f":"+Assumptions!D52","v":94.600000000000009},"kgCO2-eq./GJ"]
[null,"Lev. investment",{"$f":"IF(C44=0,0,PMT($H42,C44,-C43))","v":1581.9722525262748},{"$f":"IF(D44=0,0,PMT($H42,D44,-D43))","v":395.4930631315687},{"$f":"C45-D45","v":1186.4791893947061},null,"Weight of brick",3,"kg"]
[null,"Annual O&M",null,null,{"$f":"C46-D46","v":0}]
[null,"Annual fuelcost",{"$f":"H51*H43/H48","v":5008.0128205128203},{"$f":"H57*H43/H54","v":16025.641025641025},{"$f":"C47-D47","v":-11017.628205128205},null,"Reduction optiom: Vertical Shaft Brick Kiln"]
[null,"Total annual cost",{"$f":"SUM(C45:C47)","v":6589.9850730390954},{"$f":"SUM(D45:D47)","v":16421.134088772593},{"$f":"C48-D48","v":-9831.1490157334974},null,"Brick production",1.8,"Million/year"]
[null,null,null,null,null,null,"Investment",20000,"US$"]
[null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Coal use for 1000 bricks",2.5,"GJ"]
[null,"Fuel  CO2-eq. emission",{"$f":"H51*H44/1000/H48","v":236.50000000000003},{"$f":"H57*H44/1000/H54","v":756.80000000000007},{"$f":"D51-C51","v":520.30000000000007},null,"Annual coal use",{"$f":"H50*H48*1000","v":4500},"GJ"]
[null,"Other"]
[null,"Total CO2-eq. emission ",{"$f":"C51+C52","v":236.50000000000003},{"$f":"D51+D52","v":756.80000000000007},{"$f":"D53-C53","v":520.30000000000007},null,"Reference option: Clamp brick kiln"]
[null,null,null,null,null,null,"Brick production",{"$f":"+H48","v":1.8},"Million/year"]
[null,"US$/ton CO2-eq.",null,null,{"$f":"IF(E53<>0,E48/E53,0)","v":-18.895154748670951},null,"Investment",5000,"US$"]
[null,null,null,null,null,null,"Coal use for 1000 bricks",8,"GJ"]
[null,null,null,null,null,null,"Annual coal use",{"$f":"H56*H54*1000","v":14400},"GJ"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"From:","www.swisscontact.org/fileadmin/media/Medienberichte/0913_Vertical_Shaft_Brick_Kiln_VSBK_01.pdf"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Energy efficiency in industry (10% reduction of energy demand) in 2025",null,null,null,null,null,null,null,null,"Energy efficiency in industry (10% reduction of energy demand) in 2030",null,null,null,null,null,null,null,null,"Energy efficiency in industry (10% reduction of energy demand) in 2050"]
[null,"Costs in","Reduction","Reference","Increase",null,"General inputs:",null,null,null,"Costs in","Reduction","Reference","Increase",null,"General inputs:",null,null,null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
[null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"Assumptions!$C$13","v":7.0000000000000007E-2},null,null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"Assumptions!$C$13","v":7.0000000000000007E-2},null,null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"Assumptions!$C$13","v":7.0000000000000007E-2}]
[null,"Total investment",{"$f":"H77*1000","v":131358209.25813681},null,{"$f":"+C72-D72","v":131358209.25813681},null,null,null,null,null,"Total investment",{"$f":"Q77*1000","v":175786915.45697188},null,{"$f":"+L72-M72","v":175786915.45697188},null,null,null,null,null,"Total investment",{"$f":"Z77*1000","v":316605495.12331134},null,{"$f":"+U72-V72","v":316605495.12331134}]
[null,"Project life",20,null,null,null,"Reduction option: Reduced energy consumption",null,null,null,"Project life",20,null,null,null,"Reduction option: Reduced energy consumption",null,null,null,"Project life",20,null,null,null,"Reduction option: Reduced energy consumption"]
[null,"Lev. investment",{"$f":"IF(C73=0,0,PMT(H71,C73,-C72))","v":12399285.69227035},null,null,null,"Investment",10,"US$/tCO2",null,"Lev. investment",{"$f":"IF(L73=0,0,PMT(Q71,L73,-L72))","v":16593041.257365914},null,null,null,"Investment",10,"US$/tCO2",null,"Lev. investment",{"$f":"IF(U73=0,0,PMT(Z71,U73,-U72))","v":29885318.991081432},null,null,null,"Investment",10,"US$/tCO2"]
[null,"Annual O&M",0,null,null,null,"Emission reduction",0.1,null,null,"Annual O&M",0,null,null,null,"Emission reduction",0.1,null,null,"Annual O&M",0,null,null,null,"Emission reduction",0.1]
[null,"Annual fuel cost",0,null,{"$f":"C76-D76","v":0},null,"Reduced emission",{"$f":"H79*H75","v":13135.820925813681},"ktCO2",null,"Annual fuel cost",0,null,{"$f":"L76-M76","v":0},null,"Reduced emission",{"$f":"Q79*Q75","v":17578.691545697187},"ktCO2",null,"Annual fuel cost",0,null,{"$f":"U76-V76","v":0},null,"Reduced emission",{"$f":"Z79*Z75","v":31660.549512331138},"ktCO2"]
[null,"Total annual cost",{"$f":"SUM(C74:C76)","v":12399285.69227035},{"$f":"SUM(D74:D76)","v":0},{"$f":"C77-D77","v":12399285.69227035},null,"Cost of reduction",{"$f":"H74*H76","v":131358.20925813681},"kUS$",null,"Total annual cost",{"$f":"SUM(L74:L76)","v":16593041.257365914},{"$f":"SUM(M74:M76)","v":0},{"$f":"L77-M77","v":16593041.257365914},null,"Cost of reduction",{"$f":"Q74*Q76","v":175786.91545697188},"kUS$",null,"Total annual cost",{"$f":"SUM(U74:U76)","v":29885318.991081432},{"$f":"SUM(V74:V76)","v":0},{"$f":"U77-V77","v":29885318.991081432},null,"Cost of reduction",{"$f":"Z74*Z76","v":316605.49512331135},"kUS$"]
[null,null,null,null,null,null,"Reference option: Old energy consumption",null,null,null,null,null,null,null,null,"Reference option: Old energy consumption",null,null,null,null,null,null,null,null,"Reference option: Old energy consumption"]
[null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Industry emissions in 2025",{"$f":"SUM('BAU projected GHG Balances'!P20:P31)","v":131358.20925813681},"ktCO2",null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Industry emissions in 2030",{"$f":"SUM('BAU projected GHG Balances'!P64:P75)","v":175786.91545697188},"ktCO2",null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Industry emissions in 2050",{"$f":"SUM('BAU projected GHG Balances'!P152:P163)","v":316605.49512331135},"ktCO2"]
[null,"Fuel  CO2-eq. emission",0,{"$f":"+H76*1000","v":13135820.925813681},{"$f":"D80-C80","v":13135820.925813681},null,null,null,null,null,"Fuel  CO2-eq. emission",0,{"$f":"+Q76*1000","v":17578691.545697186},{"$f":"M80-L80","v":17578691.545697186},null,null,null,null,null,"Fuel  CO2-eq. emission",0,{"$f":"+Z76*1000","v":31660549.512331139},{"$f":"V80-U80","v":31660549.512331139}]
[null,"Other",null,null,null,null,null,null,null,null,"Other",null,null,null,null,null,null,null,null,"Other"]
[null,"Total CO2-eq. emission ",{"$f":"C80+C81","v":0},{"$f":"D80+D81","v":13135820.925813681},{"$f":"D82-C82","v":13135820.925813681},null,null,null,null,null,"Total CO2-eq. emission ",{"$f":"L80+L81","v":0},{"$f":"M80+M81","v":17578691.545697186},{"$f":"M82-L82","v":17578691.545697186},null,null,null,null,null,"Total CO2-eq. emission ",{"$f":"U80+U81","v":0},{"$f":"V80+V81","v":31660549.512331139},{"$f":"V82-U82","v":31660549.512331139}]
[]
[null,"US$/ton CO2-eq.",null,null,{"$f":"IF(E82<>0,E77/E82,0)","v":0.94392925743255696},null,null,null,null,null,"US$/ton CO2-eq.",null,null,{"$f":"IF(N82<>0,N77/N82,0)","v":0.94392925743255707},null,null,null,null,null,"US$/ton CO2-eq.",null,null,{"$f":"IF(W82<>0,W77/W82,0)","v":0.94392925743255685}]

{"sheet":"EE own generation","index":25,"n_rows":53,"n_cols":9,"rows_kept":53,"cut":false,"hidden":true,"merged":[[1,1,1,3],[3,1,3,3],[4,1,4,3],[49,6,49,8],[8,6,8,8],[12,6,12,8],[20,6,20,8],[38,6,38,8],[41,6,41,8]]}
[]
[null,"Menu for EE Own Generation options"]
[]
[null,"Waste heat recovery at cement plant"]
[null,"Waste heat recovery at steel production plant"]
[]
[]
[null,"Waste heat recovery at cement plant"]
[null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
[null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
[null,"Total investment",{"$f":"H18*1000000","v":11100000},null,{"$f":"C11-D11","v":11100000},null,"Electricity price",{"$f":"+Assumptions!C35","v":0.2},"US$/kWh"]
[null,"Project life",20]
[null,"Lev. investment",{"$f":"IF(C12=0,0,PMT($H10,C12,-C11))","v":1047761.4757501382},null,{"$f":"C13-D13","v":1047761.4757501382},null,"Reduction optiom: Heat recovery"]
[null,"Annual O&M",{"$f":"H19*1000000","v":400000},null,{"$f":"C14-D14","v":400000},null,"Activity",1,"plant"]
[null,"Annual fuelcost",null,{"$f":"H23*H11*1000","v":16417260.000000002},{"$f":"C15-D15","v":-16417260.000000002},null,"Power extracted",12.27,"MW"]
[null,"Total annual cost",{"$f":"SUM(C13:C15)","v":1447761.4757501381},{"$f":"SUM(D13:D15)","v":16417260.000000002},{"$f":"C16-D16","v":-14969498.524249863},null,"Operating time",6690,"Hours"]
[null,null,null,null,null,null,"Electricity produced",{"$f":"H15*H16","v":82086.3},"MWh"]
[null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Investment",11.1,"Million US$"]
[null,"Fuel  CO2-eq. emission",null,{"$f":"H23*H22","v":39852.898650000003},{"$f":"D19-C19","v":39852.898650000003},null,"O&M",0.4,"Million US$"]
[null,"Other"]
[null,"Total CO2-eq. emission ",{"$f":"C19+C20","v":0},{"$f":"D19+D20","v":39852.898650000003},{"$f":"D21-C21","v":39852.898650000003},null,"Reference option: No heat recovery"]
[null,null,null,null,null,null,"Combined margin",{"$f":"+Assumptions!C39","v":0.48549999999999999},"tCO2/MWh"]
[null,"US$/ton CO2-eq.",null,null,{"$f":"IF(E21<>0,E16/E21,0)","v":-375.61881397176268},null,"Electricity bought",{"$f":"+H17","v":82086.3},{"$f":"+I17","v":"MWh"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Waste heat recovery at steel production plant"]
[null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
[null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
[null,"Total investment",{"$f":"H47*1000000","v":6000000},null,{"$f":"C41-D41","v":6000000}]
[null,"Project life",20,null,null,null,"Reduction optiom: Heat recovery"]
[null,"Lev. investment",{"$f":"IF(C42=0,0,PMT($H40,C42,-C41))","v":566357.55445953412},null,{"$f":"C43-D43","v":566357.55445953412},null,"Activity",1,"plant"]
[null,"Annual O&M",{"$f":"H48*1000000","v":210000.00000000003},null,{"$f":"C44-D44","v":210000.00000000003},null,"Power extracted",12,"MW"]
[null,"Annual fuelcost",null,{"$f":"H52*H53*1000","v":15120000},{"$f":"C45-D45","v":-15120000},null,"Operating time",6300,"Hours"]
[null,"Total annual cost",{"$f":"SUM(C43:C45)","v":776357.55445953412},{"$f":"SUM(D43:D45)","v":15120000},{"$f":"C46-D46","v":-14343642.445540465},null,"Electricity produced",{"$f":"H44*H45","v":75600},"MWh"]
[null,null,null,null,null,null,"Investment",6,"Million US$"]
[null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"O & M",{"$f":"H47*0.035","v":0.21000000000000002},"Million US$"]
[null,"Fuel  CO2-eq. emission",null,{"$f":"H52*H51","v":36703.799999999996},{"$f":"D49-C49","v":36703.799999999996}]
[null,"Other",null,null,null,null,"Reference option: No heat recovery"]
[null,"Total CO2-eq. emission ",{"$f":"C49+C50","v":0},{"$f":"D49+D50","v":36703.799999999996},{"$f":"D51-C51","v":36703.799999999996},null,"Combined margin",{"$f":"+Assumptions!C39","v":0.48549999999999999},"tCO2/MWh"]
[null,null,null,null,null,null,"Electricity bought",{"$f":"+H46","v":75600},{"$f":"+I46","v":"MWh"}]
[null,"US$/ton CO2-eq.",null,null,{"$f":"IF(E51<>0,E46/E51,0)","v":-390.79448028652257},null,"Electricity price",{"$f":"+Assumptions!C35","v":0.2},"US$/kWh"]

{"sheet":"EE service","index":26,"n_rows":460,"n_cols":27,"rows_kept":460,"cut":false,"hidden":true,"merged":[[359,6,359,8],[394,6,394,8],[233,6,233,8],[424,6,424,8],[1,1,1,6],[262,6,262,8],[294,6,294,8],[326,6,326,8],[3,1,3,3],[4,1,4,3],[7,1,7,3],[14,6,14,8],[108,6,108,8],[114,6,114,8],[42,6,42,8],[6,1,6,3],[208,24,208,26],[173,6,173,8],[144,6,144,8],[8,1,8,3],[74,6,74,8]]}
[]
[null,"Menu for EE Service options (click links below)"]
[]
[null,"Efficient electric motor",null,null,"Efficient Chiller > 300 TR"]
[null,"Efficient office lighting (CFLs)",null,null,"Efficient Chiller < 300 TR"]
[null,"Efficient office lighting (LEDs)",null,null,"Efficient room airconditioner"]
[null,"Efficient street lights",null,null,"Efficient commercial dishwashing machine "]
[null,"Efficient water pumping",null,null,"Efficient hotel refrigerator"]
[null,"New office building with central cooling",null,null,"Efficient hotel washing machine "]
[null,"Energy efficiency in service"]
[null,"HVAC (100,000 m2)"]
[]
[]
[null,"Efficient electric motor"]
[null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
[null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"Assumptions!$C$13","v":7.0000000000000007E-2}]
[null,"Total investment",{"$f":"H28*H23","v":150},{"$f":"H37*H33","v":30},{"$f":"+C17-D17","v":120},null,"Electricity price",{"$f":"+Assumptions!C35","v":0.2},"US$/kWh"]
[null,"Project life",{"$f":"H24","v":10},10,null,null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!C39","v":0.48549999999999999},"tCO2/MWh"]
[null,"Lev. investment",{"$f":"IF(C18=0,0,PMT($H16,C18,-C17))","v":21.356625409104709},{"$f":"IF(D18=0,0,PMT($H$16,D18,-D17))","v":4.2713250818209421},{"$f":"C19-D19","v":17.085300327283768},null,"Grid loss",{"$f":"+Assumptions!C40","v":0.17087686460263193}]
[null,"Annual O&M",0,0,{"$f":"C20-D20","v":0}]
[null,"Annual electricity cost",{"$f":"H27*H17","v":871.1111111111112},{"$f":"H36*H17","v":1088.8888888888889},{"$f":"C21-D21","v":-217.77777777777771},null,"Reduction option: New efficient motors"]
[null,"Total annual cost",{"$f":"SUM(C19:C21)","v":892.46773652021591},{"$f":"SUM(D19:D21)","v":1093.1602139707099},{"$f":"C22-D22","v":-200.69247745049404},null,"O&M  ",0.01]
[null,null,null,null,null,null,"Activity",1,"kW"]
[null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Lifetime",10,"Years"]
[null,"Fuel  CO2-eq. emission",{"$f":"H27/1000*H18/(1-H19)","v":2.5504320551961954},{"$f":"H36/1000*H18/(1-H19)","v":3.1880400689952433},{"$f":"D25-C25","v":0.63760801379904786},null,"Utilisation time",{"$f":"16*(365-100-20)","v":3920},"hours"]
[null,"Other",null,null,null,null,"Motor efficiency",0.9]
[null,"Total CO2-eq. emission ",{"$f":"C25+C26","v":2.5504320551961954},{"$f":"D25+D26","v":3.1880400689952433},{"$f":"D27-C27","v":0.63760801379904786},null,"Annual electricity used",{"$f":"H23*H25/H26","v":4355.5555555555557},"kWh"]
[null,null,null,null,null,null,"Investment in eff. motor",150,"US$/kW"]
[null,"US$/ton CO2-eq.",null,null,{"$f":"IF(E27<>0,E22/E27,0)","v":-314.75839874519744},null,"Annual electricity Saved",{"$f":"+H36-H27","v":1088.8888888888887},"kWh"]
[]
[null,null,null,null,null,null,"Reference option: Old motors"]
[null,null,null,null,null,null,"O&M ",0.01]
[null,null,null,null,null,null,"Activity",1,"kW"]
[null,null,null,null,null,null,"Utilisation time",{"$f":"H25","v":3920},"hours"]
[null,null,null,null,null,null,"Motor efficiency",0.72]
[null,null,null,null,null,null,"Annual electricity used",{"$f":"H33*H34/H35","v":5444.4444444444443},"kWh"]
[null,null,null,null,null,null,"Repair of old motor",30,"US$/kW"]
[]
[]
[]
[]
[null,"Efficient office lighting with CFLs (1000 units)"]
[null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
[null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"Assumptions!$C$13","v":7.0000000000000007E-2}]
[null,"Total investment",{"$f":"H51*H52","v":10000},{"$f":"H61*H62*(1+1/(1+H66)+1/(1+H66)^2+1/(1+H66)^3+1/(1+H66)^4+1/(1+H66)^5+1/(1+H66)^6+1/(1+H66)^7)","v":3414.8550981120366},{"$f":"+C45-D45","v":6585.144901887963},null,"Average electricity price",{"$f":"+Assumptions!C35","v":0.2},"US$/kWh"]
[null,"Project life",{"$f":"H53/H55/365","v":5.4794520547945202},{"$f":"+C46","v":5.4794520547945202},null,null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!C39","v":0.48549999999999999},"ton CO2-eq./MWh"]
[null,"Lev. investment",{"$f":"IF(C46=0,0,PMT($H$44,C46,-C45))","v":2259.7314468736276},{"$f":"IF(D46=0,0,PMT($H$44,D46,-D45))","v":771.66554517204952},{"$f":"C47-D47","v":1488.0659017015782},null,"Grid loss",{"$f":"+Assumptions!C40","v":0.17087686460263193}]
[null,"Annual O&M",{"$f":"PMT(H44,C46,-(+H50*H51))","v":33.895971703104408},{"$f":"PMT(H44,C46,-(+H60*H61*H53/H61))","v":271.16777362483526},{"$f":"C48-D48","v":-237.27180192173086}]
[null,"Annual electricity cost",{"$f":"H56*1000*H45","v":4380},{"$f":"H69*1000*H45","v":17520},{"$f":"C49-D49","v":-13140},null,"Reduction option: Compact flourescent lanps "]
[null,"Total annual cost",{"$f":"SUM(C47:C49)","v":6673.6274185767325},{"$f":"SUM(D47:D49)","v":18562.833318796886},{"$f":"C50-D50","v":-11889.205900220153},null,"O&M ",0.15,"US$/lamp change"]
[null,null,null,null,null,null,"Activity",1000,"locations"]
[null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Cost of eff. lamp",10,"US$"]
[null,"Fuel  CO2-eq. emission",{"$f":"H56*H46/(1-H47)","v":12.823728522427803},{"$f":"H69*H46/(1-H47)","v":51.294914089711213},{"$f":"D53-C53","v":38.471185567283413},null,"Lamp lifetime",8000,"hrs"]
[null,"Other",null,null,null,null,"Lamp wattage",15,"W"]
[null,"Total CO2-eq. emission ",{"$f":"C53+C54","v":12.823728522427803},{"$f":"D53+D54","v":51.294914089711213},{"$f":"D55-C55","v":38.471185567283413},null,"Daily usage",4,"hrs"]
[null,null,null,null,null,null,"Annual electricity used",{"$f":"H55*H54*H51*365/1000000","v":21.9},"MWh"]
[null,"US$/ton CO2-eq.",null,null,{"$f":"IF(E55<>0,E50/E55,0)","v":-309.0418380641471},null,"Annual electricity saved",{"$f":"+H69-H56","v":65.699999999999989},"MWh"]
[]
[null,null,null,null,null,null,"Reference option: Incandescent lamps"]
[null,null,null,null,null,null,"O&M ",0.15,"US$/lamp change"]
[null,null,null,null,null,null,"Activity",{"$f":"+H51","v":1000},{"$f":"+I51","v":"locations"}]
[null,null,null,null,null,null,"Cost of incand. lamp",0.5,"US$"]
[null,null,null,null,null,null,"Lamp lifetime 1",1000,"hours"]
[null,null,null,null,null,null,"Lamp lifetime 2",{"$f":"H63/4","v":250},"days"]
[null,null,null,null,null,null,"Required lamp replacements",{"$f":"H53/H63","v":8},"times"]
[null,null,null,null,null,null,"Lamp discount rate",{"$f":"H44*H64/365","v":4.7945205479452052E-2}]
[null,null,null,null,null,null,"Lamp wattage",60,"W"]
[null,null,null,null,null,null,"Daily usage",{"$f":"H55","v":4},"hrs"]
[null,null,null,null,null,null,"Annual electricity used",{"$f":"H67*H68*H61*365/1000000","v":87.6},"MWh"]
[]
[]
[]
[]
[null,"Efficient office lighting with LEDs (1000 units)"]
[null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
[null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"Assumptions!$C$13","v":7.0000000000000007E-2}]
[null,"Total investment",{"$f":"H83*H84","v":20000},{"$f":"H93*H94*(1+1/(1+H98)+1/(1+H98)^2+1/(1+H98)^3+1/(1+H98)^4+1/(1+H98)^5+1/(1+H98)^6+1/(1+H98)^7)","v":3414.8550981120366},{"$f":"+C77-D77","v":16585.144901887965},null,"Average electricity price",{"$f":"+Assumptions!C35","v":0.2},"US$/kWh"]
[null,"Project life",{"$f":"H85/H87/365","v":6.8493150684931505},{"$f":"+C78","v":6.8493150684931505},null,null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!C39","v":0.48549999999999999},"ton CO2-eq./MWh"]
[null,"Lev. investment",{"$f":"IF(C78=0,0,PMT($H$76,C78,-C77))","v":3774.9202382748113},{"$f":"IF(D78=0,0,PMT($H$76,D78,-D77))","v":644.54028103195208},{"$f":"C79-D79","v":3130.3799572428593},null,"Grid loss",{"$f":"+Assumptions!C40","v":0.17087686460263193}]
[null,"Annual O&M",{"$f":"PMT(H76,C78,-(+H82*H83))","v":28.311901787061082},{"$f":"PMT(H76,C78,-(+H92*H93*H85/H93))","v":283.11901787061083},{"$f":"C80-D80","v":-254.80711608354974}]
[null,"Annual electricity cost",{"$f":"H88*1000*H77","v":2628},{"$f":"H101*1000*H77","v":17520},{"$f":"C81-D81","v":-14892},null,"Reduction option: LED"]
[null,"Total annual cost",{"$f":"SUM(C79:C81)","v":6431.232140061873},{"$f":"SUM(D79:D81)","v":18447.659298902563},{"$f":"C82-D82","v":-12016.42715884069},null,"O&M ",0.15,"US$/lamp change"]
[null,null,null,null,null,null,"Activity",1000,"locations"]
[null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Cost of eff. lamp",20,"US$"]
[null,"Fuel  CO2-eq. emission",{"$f":"H88*H78/(1-H79)","v":7.6942371134566843},{"$f":"H101*H78/(1-H79)","v":51.294914089711213},{"$f":"D85-C85","v":43.600676976254526},null,"Lamp lifetime",10000,"hrs"]
[null,"Other",null,null,null,null,"Lamp wattage",9,"W"]
[null,"Total CO2-eq. emission ",{"$f":"C85+C86","v":7.6942371134566843},{"$f":"D85+D86","v":51.294914089711213},{"$f":"D87-C87","v":43.600676976254526},null,"Daily usage",4,"hrs"]
[null,null,null,null,null,null,"Annual electricity used",{"$f":"H87*H86*H83*365/1000000","v":13.14},"MWh"]
[null,"US$/ton CO2-eq.",null,null,{"$f":"IF(E87<>0,E82/E87,0)","v":-275.60184823242508},null,"Annual electricity saved",{"$f":"+H101-H88","v":74.459999999999994},"MWh"]
[]
[null,null,null,null,null,null,"Reference option: Incandescent lamps"]
[null,null,null,null,null,null,"O&M ",0.15,"US$/lamp change"]
[null,null,null,null,null,null,"Activity",{"$f":"+H83","v":1000},{"$f":"+I83","v":"locations"}]
[null,null,null,null,null,null,"Cost of incand. lamp",0.5,"US$"]
[null,null,null,null,null,null,"Lamp lifetime 1",1000,"hours"]
[null,null,null,null,null,null,"Lamp lifetime 2",{"$f":"H95/4","v":250},"days"]
[null,null,null,null,null,null,"Required lamp replacements",{"$f":"H85/H95","v":10},"times"]
[null,null,null,null,null,null,"Lamp discount rate",{"$f":"H76*H96/365","v":4.7945205479452052E-2}]
[null,null,null,null,null,null,"Lamp wattage",60,"W"]
[null,null,null,null,null,null,"Daily usage",{"$f":"H87","v":4},"hrs"]
[null,null,null,null,null,null,"Annual electricity used",{"$f":"H99*H100*H93*365/1000000","v":87.6},"MWh"]
[]
[]
[]
[]
[]
[]
[null,"Efficient street lights - LED tubes (1000 locations)"]
[null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
[null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
[null,"Total investment",{"$f":"H117*H118*1000/H117","v":162000},{"$f":"(H127*H126 + H127*H126*0.3/(1+H110)^5.5)*1000/H117","v":90508.569507572756},{"$f":"C111-D111","v":71491.430492427244},null,"Average electricity price",{"$f":"+Assumptions!C35","v":0.2},"US$/kWh"]
[null,"Project life",7,7,null,null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!C39","v":0.48549999999999999},"ton CO2-eq./MWh"]
[null,"Lev. investment",{"$f":"IF(C112=0,0,PMT($H110,C112,-C111))","v":30059.621580247811},{"$f":"IF(D112=0,0,PMT($H$110,D112,-D111))","v":16794.156476340697},{"$f":"C113-D113","v":13265.465103907114},null,"Grid loss",{"$f":"+Assumptions!C40","v":0.17087686460263193}]
[null,"Annual O&M",null,null,{"$f":"C114-D114","v":0}]
[null,"Annual electricity cost",{"$f":"H123*1000*H111*1000/H117","v":87600},{"$f":"H134*1000*H111*1000/H117","v":219000},{"$f":"C115-D115","v":-131400},null,"Reduction option: 100 W LED tubes"]
[null,"Total annual cost",{"$f":"SUM(C113:C115)","v":117659.62158024781},{"$f":"SUM(D113:D115)","v":235794.15647634069},{"$f":"C116-D116","v":-118134.53489609288},null,"O&M ",null,"US$/lamp change"]
[null,null,null,null,null,null,"Activity",2200,"locations"]
[null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Cost of eff. lamp",162,"US$"]
[null,"Fuel  CO2-eq. emission",{"$f":"H123*H112*1000/H117/(1-H113)","v":256.47457044855616},{"$f":"H134*H112*1000/H117/(1-H113)","v":641.18642612139024},{"$f":"D119-C119","v":384.71185567283408},null,"Lamp lifetime",50000,"hrs"]
[null,"Other",null,null,null,null,"Lamp lifetime in years",{"$f":"H119/H122/365","v":11.415525114155251},"years"]
[null,"Total CO2-eq. emission ",{"$f":"C119+C120","v":256.47457044855616},{"$f":"D119+D120","v":641.18642612139024},{"$f":"D121-C121","v":384.71185567283408},null,"Lamp wattage",100,"W"]
[null,null,null,null,null,null,"Daily usage",12,"hrs"]
[null,"US$/ton CO2-eq.",null,null,{"$f":"IF(E121<>0,E116/E121,0)","v":-307.07276927944906},null,"Annual electricity used",{"$f":"H122*H121*H117*365/1000000","v":963.6},"MWh"]
[null,null,null,null,null,null,"Reference option: 250 W sodium lamp"]
[null,null,null,null,null,null,"O&M ",null,"US$/lamp change"]
[null,null,null,null,null,null,"Activity",2200,{"$f":"+I117","v":"locations"}]
[null,null,null,null,null,null,"Cost of sodium lamp",75,"US$"]
[null,null,null,null,null,null,"Lamp lifetime in hours",24000,"hours"]
[null,null,null,null,null,null,"Lamp lifetime in years",{"$f":"H128/H133/365","v":5.4794520547945202},"Years"]
[null,null,null,null,null,null,"Required lamp replacements",{"$f":"7/H129","v":1.2775000000000001},"times"]
[null,null,null,null,null,null,"Lamp discount rate",{"$f":"H110*H129/365","v":1.0508538187277163E-3}]
[null,null,null,null,null,null,"Sodium lamp wattage",250,"W"]
[null,null,null,null,null,null,"Daily usage",{"$f":"H122","v":12},"hrs"]
[null,null,null,null,null,null,"Annual electricity used",{"$f":"H132*H133*H126*365/1000000","v":2409},"MWh"]
[]
[null,null,null,null,null,null,"Electricity saved in 2200 lights",{"$f":"H134-H123","v":1445.4},"MWh"]
[null,null,null,null,null,null,null,{"$f":"H136/H134","v":0.60000000000000009},"reduced"]
[]
[]
[]
[]
[]
[]
[null,"Efficient water pumping (4 Mm3 water)"]
[null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
[null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"Assumptions!$C$13","v":7.0000000000000007E-2}]
[null,"Total investment",{"$f":"H152*1000000","v":200000},null,{"$f":"C147-D147","v":200000},null,"Electricity price",{"$f":"+Assumptions!C35","v":0.2},"US$/kWh"]
[null,"Project life",{"$f":"+H153","v":20},null,null,null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!C39","v":0.48549999999999999},"tCO2/MWh"]
[null,"Lev. investment",{"$f":"IF(C148=0,0,PMT($H146,C148,-C147))","v":18878.585148651142},null,{"$f":"C149-D149","v":18878.585148651142},null,"Grid loss",{"$f":"+Assumptions!C40","v":0.17087686460263193}]
[null,"Annual O&M",0,0,{"$f":"C150-D150","v":0}]
[null,"Annual electricity cost",{"$f":"H157*H147*1000000","v":800000},{"$f":"H164*H147*1000000","v":1056000},{"$f":"C151-D151","v":-256000},null,"Reduction option: New efficient pumps"]
[null,"Total annual cost",{"$f":"SUM(C149:C151)","v":818878.58514865115},{"$f":"SUM(D149:D151)","v":1056000},{"$f":"C152-D152","v":-237121.41485134885},null,"Investment in eff. pumps",0.2,"Million US$"]
[null,null,null,null,null,null,"Lifetime",20,"Years"]
[null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"O&M  ",8.0000000000000002E-3]
[null,"Fuel  CO2-eq. emission",{"$f":"H157*H148*1000/(1-H149)","v":2342.2335200781381},{"$f":"H164*H148*1000/(1-H149)","v":3091.7482465031421},{"$f":"D155-C155","v":749.51472642500403},null,"Activity",4,"Million m3 water"]
[null,"Other",null,null,null,null,"Pump efficiency",1,"kWh/m3"]
[null,"Total CO2-eq. emission ",{"$f":"C155+C156","v":2342.2335200781381},{"$f":"D155+D156","v":3091.7482465031421},{"$f":"D157-C157","v":749.51472642500403},null,"Annual electricity used",{"$f":"H155*H156","v":4},"GWh"]
[null,null,null,null,null,null,"Annual electricity saved",{"$f":"H164-H157","v":1.2800000000000002},"GWh"]
[null,"US$/ton CO2-eq.",null,null,{"$f":"IF(E157<>0,E152/E157,0)","v":-316.36658559379896}]
[null,null,null,null,null,null,"Reference option: Old pumps"]
[null,null,null,null,null,null,"O&M ",0.01]
[null,null,null,null,null,null,"Activity",{"$f":"H155","v":4},{"$f":"I155","v":"Million m3 water"}]
[null,null,null,null,null,null,"Pump efficiency",1.32,"kWh/m3"]
[null,null,null,null,null,null,"Annual electricity used",{"$f":"H162*H163","v":5.28},"GWh"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"New office building with central cooling - 1000 floor m2"]
[null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
[null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
[null,"Total investment",{"$f":"+H188/H181*1000","v":38416.967975206608},{"$f":"+H197*112/H181*1000","v":31818.181818181816},{"$f":"+C176-D176","v":6598.7861570247915},null,"Average electricity price",{"$f":"+Assumptions!C35","v":0.2},"US$/kWh"]
[null,"Project life",7,7,null,null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!C39","v":0.48549999999999999},"ton CO2-eq./MWh"]
[null,"Lev. investment",{"$f":"IF(C177=0,0,PMT($H175,C177,-C176))","v":7128.3920962667262},{"$f":"IF(D177=0,0,PMT($H$175,D177,-D176))","v":5903.9660791732513},{"$f":"C178-D178","v":1224.4260170934749},null,"Grid loss",{"$f":"+Assumptions!C40","v":0.17087686460263193}]
[null,"Annual O&M",null,null,{"$f":"C179-D179","v":0},null,"1 TR = 3.5 kW cooling capacity"]
[null,"Annual electricity cost",{"$f":"H186*1000*H176/H181*1000","v":19487.603305785127},{"$f":"H196*1000*H176/H181*1000","v":31180.165289256198},{"$f":"C180-D180","v":-11692.561983471071},null,"Reduction option: new office building (centralised system)"]
[null,"Total annual cost",{"$f":"SUM(C178:C180)","v":26615.995402051853},{"$f":"SUM(D178:D180)","v":37084.131368429451},{"$f":"C181-D181","v":-10468.135966377598},null,"Floorarea of MHE building",1936,"m2"]
[null,null,null,null,null,null,"Connected cooling in  MHE",98.25,"TR"]
[null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Specific power used",0.8,"kW/TR"]
[null,"Fuel  CO2-eq. emission",{"$f":"H186*H177/H181*1000/(1-H178)","v":57.055647110994329},{"$f":"H196*H177/H181*1000/(1-H178)","v":91.289035377590906},{"$f":"D184-C184","v":34.233388266596577},null,"Input power",{"$f":"H182*H183","v":78.600000000000009},"kW"]
[null,"Other",null,null,null,null,"Operating hours",{"$f":"+H195","v":2400},"hours/year"]
[null,"Total CO2-eq. emission ",{"$f":"C184+C185","v":57.055647110994329},{"$f":"D184+D185","v":91.289035377590906},{"$f":"D186-C186","v":34.233388266596577},null,"Electricity used for cooling",{"$f":"H184*H185/1000","v":188.64000000000004},"MWh"]
[null,null,null,null,null,null,"Unit Cost of  a centralised aircon",757,"US$/TR"]
[null,"US$/ton CO2-eq.",null,null,{"$f":"IF(E186<>0,E181/E186,0)","v":-305.7873174824457},null,"Cost for centralised system",{"$f":"H187*H182","v":74375.25},"US$"]
[null,null,null,null,null,null,"Reference option: Conventional building (decentralised system)"]
[null,null,null,null,null,null,"Floorarea of MHE building",1936,"m2"]
[null,null,null,null,null,null,"Connected cooling in  MHE",98.25,"TR"]
[null,null,null,null,null,null,"Specific power used",1.28,"kW/TR"]
[null,null,null,null,null,null,"Input power",{"$f":"H191*H192","v":125.76},"kW"]
[null,null,null,null,null,null,"Cooling used",{"$f":"H191/H190","v":5.0748966942148761E-2},"TR/m2"]
[null,null,null,null,null,null,"Operating hours",2400,"hours/year"]
[null,null,null,null,null,null,"Electricity used for cooling",{"$f":"H193*H195/1000","v":301.82400000000001},"MWh"]
[null,null,null,null,null,null,"Cost of eff. connected aircon",550,"US$"]
[null,null,null,null,null,null,"Number of connected aircons",112]
[]
[null,null,null,null,null,null,"Electricity saved in building",{"$f":"H196-H186","v":113.18399999999997},"MWh"]
[null,null,null,null,null,null,"Electricity saved per m2",{"$f":"H200/H190","v":5.8462809917355356E-2},"MWh"]
[null,null,null,null,null,null,"Electricity saved 270336 m2",{"$f":"H201*270336","v":15804.602181818178},"MWh"]
[null,null,null,null,null,null,null,{"$f":"(H196-H186)/H196","v":0.37499999999999989},"Saving"]
[]
[]
[]
[]
[null,"Energy efficiency in service (10% reduction of energy demand) in 2025",null,null,null,null,null,null,null,null,"Energy efficiency in service (10% reduction of energy demand) in 2030",null,null,null,null,null,null,null,null,"Energy efficiency in service (10% reduction of energy demand) in 2050"]
[null,"Costs in","Reduction","Reference","Increase",null,"General inputs:",null,null,null,"Costs in","Reduction","Reference","Increase",null,"General inputs:",null,null,null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
[null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"Assumptions!$C$13","v":7.0000000000000007E-2},null,null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"Assumptions!$C$13","v":7.0000000000000007E-2},null,null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"Assumptions!$C$13","v":7.0000000000000007E-2}]
[null,"Total investment",{"$f":"H216*1000","v":40468528.459692933},null,{"$f":"+C211-D211","v":40468528.459692933},null,null,null,null,null,"Total investment",{"$f":"Q216*1000","v":54156019.872594655},null,{"$f":"+L211-M211","v":54156019.872594655},null,null,null,null,null,"Total investment",{"$f":"Z216*1000","v":97539077.018890187},null,{"$f":"+U211-V211","v":97539077.018890187}]
[null,"Project life",20,null,null,null,"Reduction option: Reduced energy consumption",null,null,null,"Project life",20,null,null,null,"Reduction option: Reduced energy consumption",null,null,null,"Project life",20,null,null,null,"Reduction option: Reduced energy consumption"]
[null,"Lev. investment",{"$f":"IF(C212=0,0,PMT($H210,C212,-C211))","v":3819942.8018346247},null,null,null,"Investment",10,"US$/tCO2",null,"Lev. investment",{"$f":"IF(L212=0,0,PMT($Q210,L212,-L211))","v":5111945.1623841068},null,null,null,"Investment",10,"US$/tCO2",null,"Lev. investment",{"$f":"IF(U212=0,0,PMT($Z210,U212,-U211))","v":9206998.8541097995},null,null,null,"Investment",10,"US$/tCO2"]
[null,"Annual O&M",0,null,null,null,"Emission reduction",0.1,null,null,"Annual O&M",0,null,null,null,"Emission reduction",0.1,null,null,"Annual O&M",0,null,null,null,"Emission reduction",0.1]
[null,"Annual fuel cost",0,null,{"$f":"C215-D215","v":0},null,"Reduced emission",{"$f":"H218*H214","v":4046.8528459692934},"ktCO2",null,"Annual fuel cost",0,null,{"$f":"L215-M215","v":0},null,"Reduced emission",{"$f":"Q218*Q214","v":5415.6019872594652},"ktCO2",null,"Annual fuel cost",0,null,{"$f":"U215-V215","v":0},null,"Reduced emission",{"$f":"Z218*Z214","v":9753.9077018890184},"ktCO2"]
[null,"Total annual cost",{"$f":"SUM(C213:C215)","v":3819942.8018346247},{"$f":"SUM(D213:D215)","v":0},{"$f":"C216-D216","v":3819942.8018346247},null,"Cost of reduction",{"$f":"H213*H215","v":40468.528459692934},"kUS$",null,"Total annual cost",{"$f":"SUM(L213:L215)","v":5111945.1623841068},{"$f":"SUM(M213:M215)","v":0},{"$f":"L216-M216","v":5111945.1623841068},null,"Cost of reduction",{"$f":"Q213*Q215","v":54156.019872594654},"kUS$",null,"Total annual cost",{"$f":"SUM(U213:U215)","v":9206998.8541097995},{"$f":"SUM(V213:V215)","v":0},{"$f":"U216-V216","v":9206998.8541097995},null,"Cost of reduction",{"$f":"Z213*Z215","v":97539.077018890181},"kUS$"]
[null,null,null,null,null,null,"Reference option: Old energy consumption",null,null,null,null,null,null,null,null,"Reference option: Old energy consumption",null,null,null,null,null,null,null,null,"Reference option: Old energy consumption"]
[null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Service emissions in 2025",{"$f":"+'BAU projected GHG Balances'!P37","v":40468.528459692934},"ktCO2",null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Service emissions in 2030",{"$f":"+'BAU projected GHG Balances'!P81","v":54156.019872594647},"ktCO2",null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Service emissions in 2050",{"$f":"+'BAU projected GHG Balances'!P169","v":97539.077018890181},"ktCO2"]
[null,"Fuel  CO2-eq. emission",0,{"$f":"+H215*1000","v":4046852.8459692933},{"$f":"D219-C219","v":4046852.8459692933},null,null,null,null,null,"Fuel  CO2-eq. emission",0,{"$f":"+Q215*1000","v":5415601.9872594653},{"$f":"M219-L219","v":5415601.9872594653},null,null,null,null,null,"Fuel  CO2-eq. emission",0,{"$f":"+Z215*1000","v":9753907.7018890176},{"$f":"V219-U219","v":9753907.7018890176}]
[null,"Other",null,null,null,null,null,null,null,null,"Other",null,null,null,null,null,null,null,null,"Other"]
[null,"Total CO2-eq. emission ",{"$f":"C219+C220","v":0},{"$f":"D219+D220","v":4046852.8459692933},{"$f":"D221-C221","v":4046852.8459692933},null,null,null,null,null,"Total CO2-eq. emission ",{"$f":"L219+L220","v":0},{"$f":"M219+M220","v":5415601.9872594653},{"$f":"M221-L221","v":5415601.9872594653},null,null,null,null,null,"Total CO2-eq. emission ",{"$f":"U219+U220","v":0},{"$f":"V219+V220","v":9753907.7018890176},{"$f":"V221-U221","v":9753907.7018890176}]
[]
[null,"US$/ton CO2-eq.",null,null,{"$f":"IF(E221<>0,E216/E221,0)","v":0.94392925743255696},null,null,null,null,null,"US$/ton CO2-eq.",null,null,{"$f":"IF(N221<>0,N216/N221,0)","v":0.94392925743255696},null,null,null,null,null,"US$/ton CO2-eq.",null,null,{"$f":"IF(W221<>0,W216/W221,0)","v":0.94392925743255707}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"HVAC (100,000 m2)"]
[null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
[null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
[null,"Total investment",{"$f":"H244*1000000/H237*100000","v":659132.39263683988},{"$f":"H250*1000000/H237*100000","v":263727.8281912817},{"$f":"+C236-D236","v":395404.56444555818},null,"Average electricity price",{"$f":"+Assumptions!C35","v":0.2},"US$/kWh"]
[null,"Project life",10,10,null,null,"Total floor area",161715.88,"m2"]
[null,"Lev. investment",{"$f":"IF(C237=0,0,PMT($H235,C237,-C236))","v":93845.624030346109},{"$f":"IF(D237=0,0,PMT($H235,D237,-D236))","v":37548.909577586186},null,null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!C39","v":0.48549999999999999},"ton CO2-eq./MWh"]
[null,"Annual O&M",{"$f":"PMT(H235,C237,-(+H240*H241))","v":2.0197563567873646E-2},{"$f":"PMT(H235,C237,-(+H248*H249))","v":2.9880844405245572E-3},null,null,"Reduction option: Efficient HVAC system"]
[null,"Annual electricity cost",{"$f":"H245*1000*H236/H237*100000","v":635682.77895776217},{"$f":"H251*1000*H236/H237*100000","v":2512802.0822692243},{"$f":"C240-D240","v":-1877119.303311462},null,"Water cooled centrifugal chillers",{"$f":"20/45.84","v":0.43630017452006975},"MUS$"]
[null,"Total annual cost",{"$f":"SUM(C238:C240)","v":729528.42318567191},{"$f":"SUM(D238:D240)","v":2550350.9948348948},{"$f":"C241-D241","v":-1820822.5716492229},null,"Efficient glazing",{"$f":"14.95/45.98","v":0.32514136581122227},"MUS$"]
[null,null,null,null,null,null,"Heat recovery wheel",{"$f":"8/45.98","v":0.17398869073510223},"MUS$"]
[null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Building Management System",{"$f":"6/45.98","v":0.13049151805132667},"MUS$"]
[null,"Fuel  CO2-eq. emission",{"$f":"+H245*H238/H237*100000","v":1543.1199459199677},{"$f":"+H251*H238/H237*100000","v":6099.8270547085413},{"$f":"D244-C244","v":4556.7071087885734},null,"Total investment",{"$f":"SUM(H240:H243)","v":1.0659217491177209},"MUS$"]
[null,"Other",null,null,null,null,"Annual electricity used",5140,"MWh"]
[null,"Total CO2-eq. emission ",{"$f":"C244+C245","v":1543.1199459199677},{"$f":"D244+D245","v":6099.8270547085413},{"$f":"D246-C246","v":4556.7071087885734},null,"Annual electricity/m2",{"$f":"H245/H237*1000","v":31.784138947888113},"kWh/m2"]
[null,null,null,null,null,null,"Reference option: Conventional cooling system"]
[null,"US$/ton CO2-eq.",null,null,{"$f":"IF(E246<>0,E241/E246,0)","v":-399.59175083634},null,"Water cooled reciprocating chillers",{"$f":"17/45.98","v":0.36972596781209222},"MUS$"]
[null,null,null,null,null,null,"Conventional glazing",{"$f":"2.61/45.98","v":5.6763810352327103E-2},"MUS$"]
[null,null,null,null,null,null,"Total investment",{"$f":"SUM(H248:H249)","v":0.4264897781644193},"MUS$"]
[null,null,null,null,null,null,"Annual electricity used",20318,"MWh"]
[null,null,null,null,null,null,"Annual electricity/m2",{"$f":"H251/H237*1000","v":125.64010411346122},"kWh/m2"]
[]
[null,null,null,null,null,null,"Electricity saved",{"$f":"+H251-H245","v":15178},"MWh"]
[null,null,null,null,null,null,null,{"$f":"(H251-H245)/H251","v":0.74702234471896845},"Saving"]
[]
[]
[]
[]
[]
[]
[null,"Efficient chiller (centrifugal > 300 TR) - 1TR"]
[null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
[null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
[null,"Total investment",{"$f":"+H274+H273","v":350},null,{"$f":"+C265-D265","v":350},null,"Average electricity price",{"$f":"+Assumptions!C35","v":0.2},"US$/kWh"]
[null,"Project life",15,null,null,null,"Size of chiller",1,"TR"]
[null,"Lev. investment",{"$f":"IF(C266=0,0,PMT($H264,C266,-C265))","v":38.428118645352292},null,null,null,"Equivalent full-load hours",2000,"Hours"]
[null,"Annual O&M",{"$f":"PMT(H264,C266,-(+H270*H271))","v":15.371247458140918},{"$f":"PMT(H264,C266,-(+H281*H282))","v":0},null,null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!C39","v":0.48549999999999999},"ton CO2-eq./MWh"]
[null,"Annual electricity cost",{"$f":"+H275*H265","v":160},{"$f":"+H284*H265","v":380},{"$f":"C269-D269","v":-220},null,"Reduction option: Efficient chiller"]
[null,"Total annual cost",{"$f":"SUM(C267:C269)","v":213.79936610349321},{"$f":"SUM(D267:D269)","v":380},{"$f":"C270-D270","v":-166.20063389650679},null,"Water cooled centrifugal chillers",{"$f":"200+(500-200)/2","v":350},"US$/TR"]
[null,null,null,null,null,null,"Chiller efficiency (IPLV)",0.4,"kW/TR"]
[null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Investment in chiller",{"$f":"H270*H266","v":350},"US$"]
[null,"Fuel  CO2-eq. emission",{"$f":"H275*H268/1000","v":0.38839999999999997},{"$f":"H284*H268/1000","v":0.92244999999999988},{"$f":"D273-C273","v":0.53404999999999991},null,"Installation costs",0,"US$"]
[null,"Other",{"$f":"H278*H277","v":3.3E-3},{"$f":"H287*H286","v":1.43},{"$f":"D274-C274","v":1.4266999999999999},null,"Total investment",{"$f":"+H272+H273","v":350},"US$"]
[null,"Total CO2-eq. emission ",{"$f":"C273+C274","v":0.39169999999999999},{"$f":"D273+D274","v":2.3524499999999997},{"$f":"D275-C275","v":1.9607499999999998},null,"Annual electricity used",{"$f":"+H271*H266*H267","v":800},"kWh"]
[null,null,null,null,null,null,"Cooling liquid","R290 (Propane)"]
[null,"US$/ton CO2-eq.",null,null,{"$f":"IF(E275<>0,E270/E275,0)","v":-84.763806653834919},null,"GWP for cooling liquid",3.3]
[null,null,null,null,null,null,"Amount of cooling liquid",{"$f":"0.001","v":1E-3},"Ton"]
[]
[null,null,null,null,null,null,"Reference option: Existing air cooled chiller"]
[null,null,null,null,null,null,"Air cooled chiller",null,"US$/TR"]
[null,null,null,null,null,null,"Chiller efficiency (IPLV)",0.95,"kW/TR"]
[null,null,null,null,null,null,"Total investment",null,"MUS$"]
[null,null,null,null,null,null,"Annual electricity used",{"$f":"H266*H282*H267","v":1900},"kWh"]
[null,null,null,null,null,null,"Cooling liquid","R134a"]
[null,null,null,null,null,null,"GWP for cooling liquid",1430]
[null,null,null,null,null,null,"Amount of cooling liquid",{"$f":"+H278","v":1E-3},"Ton"]
[null,null,null,null,null,null,"Annual loss of cooling liquid",7.0000000000000007E-2]
[]
[null,null,null,null,null,null,"Electricity saved",{"$f":"+H284-H275","v":1100},"kWh"]
[null,null,null,null,null,null,null,{"$f":"(H284-H275)/H284","v":0.57894736842105265},"Saving"]
[]
[]
[null,"Efficient chiller (Positive displacement < 300 TR) - 1 TR"]
[null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
[null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
[null,"Total investment",{"$f":"H302*H298","v":300},null,{"$f":"+C297-D297","v":300},null,"Average electricity price",{"$f":"+Assumptions!C35","v":0.2},"US$/kWh"]
[null,"Project life",15,null,null,null,"Size of chiller",1,"TR"]
[null,"Lev. investment",{"$f":"IF(C298=0,0,PMT($H296,C298,-C297))","v":32.938387410301964},null,null,null,"Equivalent full-load hours",2000,"Hours"]
[null,"Annual O&M",{"$f":"PMT(H296,C298,-(+H302*H303))","v":16.469193705150982},{"$f":"PMT(H296,C298,-(+H312*H313))","v":0},null,null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!C39","v":0.48549999999999999},"ton CO2-eq./MWh"]
[null,"Annual electricity cost",{"$f":"+H306*H297","v":200},{"$f":"+H315*H297","v":360},{"$f":"C301-D301","v":-160},null,"Reduction option: Efficient chiller"]
[null,"Total annual cost",{"$f":"SUM(C299:C301)","v":249.40758111545296},{"$f":"SUM(D299:D301)","v":360},{"$f":"C302-D302","v":-110.59241888454704},null,"Water cooled screw chillers",{"$f":"250+(350-250)/2","v":300},"US$/TR"]
[null,null,null,null,null,null,"Chiller efficiency (IPLV)",0.5,"kW/TR"]
[null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Total investment",{"$f":"H302*H298","v":300},"US$"]
[null,"Fuel  CO2-eq. emission",{"$f":"H306*H297/1000","v":0.2},{"$f":"H315*H297/1000","v":0.36},{"$f":"D305-C305","v":0.15999999999999998},null,"Installation costs",0,"US$"]
[null,"Other",{"$f":"+H308*H309","v":1.65E-3},{"$f":"H318*H317","v":0.71499999999999997},{"$f":"D306-C306","v":0.71334999999999993},null,"Annual electricity used",{"$f":"H298*H303*H299","v":1000},"kWh"]
[null,"Total CO2-eq. emission ",{"$f":"C305+C306","v":0.20165000000000002},{"$f":"D305+D306","v":1.075},{"$f":"D307-C307","v":0.87334999999999996},null,"Cooling liquid","R290 (Propane)"]
[null,null,null,null,null,null,"GWP for cooling liquid",3.3]
[null,"US$/ton CO2-eq.",null,null,{"$f":"IF(E307<>0,E302/E307,0)","v":-126.63012410207483},null,"Amount of cooling liquid",5.0000000000000001E-4,"Tons"]
[]
[null,null,null,null,null,null,"Reference option: Existing air cooled chiller"]
[null,null,null,null,null,null,"Air cooled chiller",null,"US$/TR"]
[null,null,null,null,null,null,"Chiller efficiency (IPLV)",0.9,"kW/TR"]
[null,null,null,null,null,null,"Total investment",null,"MUS$"]
[null,null,null,null,null,null,"Annual electricity used",{"$f":"H298*H313*H299","v":1800},"kWh"]
[null,null,null,null,null,null,"Cooling liquid","R134a"]
[null,null,null,null,null,null,"GWP for cooling liquid",1430]
[null,null,null,null,null,null,"Amount of cooling liquid",{"$f":"+H309","v":5.0000000000000001E-4},"Tons"]
[null,null,null,null,null,null,"Annual loss of cooling liquid",7.0000000000000007E-2]
[]
[null,null,null,null,null,null,"Electricity saved",{"$f":"+H315-H306","v":800},"kWh"]
[null,null,null,null,null,null,null,{"$f":"(H315-H306)/H315","v":0.44444444444444442},"Saving"]
[]
[]
[]
[null,"Efficient room air conditioner (in hotel or office etc)"]
[null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
[null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
[null,"Total investment",{"$f":"H336*H334","v":130},null,{"$f":"C329-D329","v":130},null,"Average electricity price",{"$f":"+Assumptions!C35","v":0.2},"US$/kWh"]
[null,"Project life",{"$f":"+H335","v":5},null,null,null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!C39","v":0.48549999999999999},"ton CO2-eq./MWh"]
[null,"Lev. investment",{"$f":"IF(C330=0,0,PMT($H328,C330,-C329))","v":31.705790277378629},0,null,null,"Grid loss",{"$f":"+Assumptions!C40","v":0.17087686460263193}]
[null,"Annual O&M",{"$f":"+H333*C329","v":1.3},{"$f":"PMT(H328,C330,-(+H343*H344))","v":0},null,null,"Reduction option: Efficient air conditioner"]
[null,"Annual electricity cost",{"$f":"H341*H329","v":709.72222222222217},{"$f":"H351*H329","v":946.29629629629619},{"$f":"C333-D333","v":-236.57407407407402},null,"O&M ",0.01]
[null,"Total annual cost",{"$f":"SUM(C331:C333)","v":742.72801249960082},{"$f":"SUM(D331:D333)","v":946.29629629629619},{"$f":"C334-D334","v":-203.56828379669537},null,"Activity",1,"Air conditioner"]
[null,null,null,null,null,null,"Lifetime",5,"yrs"]
[null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Extra cost for eff. air conditioner",130,"US$"]
[null,"Fuel  CO2-eq. emission",{"$f":"H341*H330/(1-H331)/1000","v":2.0779189735415424},{"$f":"H351*H330/(1-H331)/1000","v":2.7705586313887229},{"$f":"D337-C337","v":0.69263965784718051},null,"Cooling capacity",{"$f":"H345","v":2.5},"kW"]
[null,"Other",null,null,null,null,"COP for A level",3.6]
[null,"Total CO2-eq. emission ",{"$f":"C337+C338","v":2.0779189735415424},{"$f":"D337+D338","v":2.7705586313887229},{"$f":"D339-C339","v":0.69263965784718051},null,"Input power",{"$f":"H337/H338","v":0.69444444444444442},"kW"]
[null,null,null,null,null,null,"Annual usage",{"$f":"H350","v":5110},"hrs"]
[null,"US$/ton CO2-eq.",null,null,{"$f":"IF(E339<>0,E334/E339,0)","v":-293.90214881633204},null,"Annual electricity used",{"$f":"H334*H339*H340","v":3548.6111111111109},"kWh"]
[null,null,null,null,null,null,"Reference option: Conventional air conditioner"]
[null,null,null,null,null,null,"O&M ",0,"US$"]
[null,null,null,null,null,null,"Activity",{"$f":"+H334","v":1},{"$f":"+I334","v":"Air conditioner"}]
[null,null,null,null,null,null,"Cooling capacity",2.5,"kW"]
[null,null,null,null,null,null,"COP for F level",2.7]
[null,null,null,null,null,null,"Input power",{"$f":"H345/H346","v":0.92592592592592582},"kW"]
[null,null,null,null,null,null,"Daily usage",14,"Hours/day"]
[null,null,null,null,null,null,"Days used",365,"Days/year"]
[null,null,null,null,null,null,"Annual usage",{"$f":"H349*H348","v":5110},"hrs"]
[null,null,null,null,null,null,"Annual electricity used",{"$f":"H347*H350","v":4731.4814814814808},"kWh"]
[]
[null,null,null,null,null,null,"Electricity saved 1 unit",{"$f":"+H351-H341","v":1182.87037037037},"kWh"]
[null,null,null,null,null,null,null,{"$f":"(H351-H341)/H351","v":0.24999999999999994},"Saving"]
[]
[]
[]
[]
[null,"Efficient commercial dishwashing machine (1000 meals/day)"]
[null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
[null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
[null,"Total investment",{"$f":"H375","v":10547.2},null,{"$f":"+C362-D362","v":10547.2},null,"Electricity price",{"$f":"+Assumptions!C35","v":0.2},"US$/kWh"]
[null,"Project life",{"$f":"H374","v":10},null,null,null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!C39","v":0.48549999999999999},"tCO2/MWh"]
[null,"Lev. investment",{"$f":"IF(C363=0,0,PMT($H361,C363,-C362))","v":1501.6839967660615},null,{"$f":"C364-D364","v":1501.6839967660615},null,"Grid loss",0.186]
[null,"Annual O&M",0,null,{"$f":"C365-D365","v":0},null,"1 gallon =",3.7854000000000001,"Liters"]
[null,"Annual electricity cost",{"$f":"H379*H362","v":7300},{"$f":"H386*H362","v":10950},{"$f":"C366-D366","v":-3650},null,"1 ft3 =",28.317,"Liters"]
[null,"Total annual cost",{"$f":"SUM(C364:C366)","v":8801.6839967660617},{"$f":"SUM(D364:D366)","v":10950},{"$f":"C367-D367","v":-2148.3160032339383},null,"1 rack =",25,"glasses"]
[null,null,null,null,null,null,"1 rack =",18,"Plates"]
[null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"1000 meals =",{"$f":"1000/20","v":50},"Racks"]
[null,"Fuel  CO2-eq. emission",{"$f":"H379/1000*H363/(1-H364)","v":21.769963144963143},{"$f":"H386/1000*H363/(1-H364)","v":32.654944717444714},{"$f":"D370-C370","v":10.884981572481571},null,"Reduction option: New dishwashing machine"]
[null,"Other",null,null,null,null,"O&M  ",0.01]
[null,"Total CO2-eq. emission ",{"$f":"C370+C371","v":21.769963144963143},{"$f":"D370+D371","v":32.654944717444714},{"$f":"D372-C372","v":10.884981572481571},null,"Activity",1000,"Meals/day"]
[null,null,null,null,null,null,"Activity",{"$f":"H372/1000*H369","v":50},"Racks/day"]
[null,"US$/ton CO2-eq.",null,null,{"$f":"IF(E372<>0,E367/E372,0)","v":-197.36514838620556},null,"Lifetime",10,"Years"]
[null,null,null,null,null,null,"Investment in machine",{"$f":"65920/6.25","v":10547.2},"US$"]
[null,null,null,null,null,null,"Water Consumption",2.4,"liters/rack"]
[null,null,null,null,null,null,"Water use",{"$f":"+H376*H373*365","v":43800},"liters/year"]
[null,null,null,null,null,null,"Electricity consumption",2,"kWh/rack"]
[null,null,null,null,null,null,"Annual electricity used",{"$f":"H378*H373*365","v":36500},"kWh/year"]
[null,null,null,null,null,null,"Reference option: Old dishwashing machine"]
[null,null,null,null,null,null,"O&M ",0.01]
[null,null,null,null,null,null,"Activity",1,{"$f":"+I372","v":"Meals/day"}]
[null,null,null,null,null,null,"Water Consumption",6,"liters/rack"]
[null,null,null,null,null,null,"Water use",{"$f":"+H383*H373*365","v":109500},"liters/year"]
[null,null,null,null,null,null,"Electricity consumption",3,"kWh/rack"]
[null,null,null,null,null,null,"Annual electricity used",{"$f":"H385*H373*365","v":54750},"kWh/year"]
[]
[null,null,null,null,null,null,"Annual electricity Saved",{"$f":"H386-H379","v":18250},"kWh/year"]
[null,null,null,null,null,null,"Annual water Saved",{"$f":"H384-H377","v":65700},"Liters/year"]
[]
[]
[]
[]
[null,"Efficient hotel refrigerator"]
[null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
[null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
[null,"Total investment",{"$f":"H403*H405","v":4048.4375},{"$f":"H411*H410","v":0},{"$f":"C397-D397","v":4048.4375},null,"Average electricity price",{"$f":"+Assumptions!C35","v":0.2},"US$/kWh"]
[null,"Project life",{"$f":"H404","v":12},null,null,null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!C39","v":0.48549999999999999},"ton CO2-eq./MWh"]
[null,"Lev. investment",{"$f":"IF(C398=0,0,PMT($H396,C398,-C397))","v":509.70633219555941},null,{"$f":"C399-D399","v":509.70633219555941},null,"Grid loss",{"$f":"+Assumptions!C40","v":0.17087686460263193}]
[null,"Annual O&M",{"$f":"H402","v":0},{"$f":"H409","v":0},{"$f":"C400-D400","v":0}]
[null,"Annual electricity cost",{"$f":"H406*H397","v":65.600000000000009},{"$f":"H413*H397","v":198.78787878787884},{"$f":"C401-D401","v":-133.18787878787884},null,"Reduction option: Efficient refrigerator"]
[null,"Total annual cost",{"$f":"SUM(C399:C401)","v":575.30633219555943},{"$f":"SUM(D399:D401)","v":198.78787878787884},{"$f":"C402-D402","v":376.51845340768057},null,"O&M ",0,"US$"]
[null,null,null,null,null,null,"Activity",1,"Refrigerator"]
[null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Lifetime",12,"yrs"]
[null,"Fuel  CO2-eq. emission",{"$f":"H406*H398/(1-H399)/1000","v":0.19206314864640731},{"$f":"H413*H398/(1-H399)/1000","v":0.58200954135274963},{"$f":"D405-C405","v":0.38994639270634235},null,"Cost of eff. refrigerator",{"$f":"25910/6.4","v":4048.4375},"US$"]
[null,"Other",null,null,null,null,"Annual electricity used",328,"kWh"]
[null,"Total CO2-eq. emission ",{"$f":"C405+C406","v":0.19206314864640731},{"$f":"D405+D406","v":0.58200954135274963},{"$f":"D407-C407","v":0.38994639270634235}]
[null,null,null,null,null,null,"Reference option: Non-efficient refrigerator"]
[null,"US$/ton CO2-eq.",null,null,{"$f":"E402/E407","v":965.56465311688623},null,"O&M ",0,"US$"]
[null,null,null,null,null,null,"Cost of old refrigerator",0,"US$"]
[null,null,null,null,null,null,"Activity",{"$f":"+H403","v":1},{"$f":"+I403","v":"Refrigerator"}]
[null,null,null,null,null,null,"Electricity savings",0.67]
[null,null,null,null,null,null,"Annual electricity used",{"$f":"+H406/(1-H412)","v":993.93939393939411},"kWh"]
[]
[null,null,null,null,null,null,"Electricity saved",{"$f":"H413-H406","v":665.93939393939411},"kWh"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Efficient hotel washing machine (1000 GN)"]
[null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
[null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
[null,"Total investment",{"$f":"H438","v":20544},null,{"$f":"+C427-D427","v":20544},null,"Electricity price",{"$f":"+Assumptions!C35","v":0.2},"US$/kWh"]
[null,"Project life",{"$f":"H439","v":15},null,null,null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!C39","v":0.48549999999999999},"tCO2/MWh"]
[null,"Lev. investment",{"$f":"IF(C428=0,0,PMT($H426,C428,-C427))","v":2255.6207698574785},null,{"$f":"C429-D429","v":2255.6207698574785},null,"Grid loss",{"$f":"+Assumptions!C40","v":0.17087686460263193}]
[null,"Annual O&M",{"$f":"H435*C427","v":205.44},0,{"$f":"C430-D430","v":205.44},null,"Specific weight of bedlinen",0.25,"kg/m2"]
[null,"Annual electricity cost",{"$f":"H446*H427","v":55.159504166666665},{"$f":"H455*H427","v":76.547883333333331},{"$f":"C431-D431","v":-21.388379166666667},null,"Weight of bedlinen for 1 GN",{"$f":"(2*(0.6*0.73+1.4*2)+2.4*1.35)*H430/2","v":1.2145000000000001},"kg"]
[null,"Total annual cost",{"$f":"SUM(C429:C431)","v":2516.2202740241451},{"$f":"SUM(D429:D431)","v":76.547883333333331},{"$f":"C432-D432","v":2439.6723906908119},null,"Weight of towels for 1 GN",{"$f":"0.4","v":0.4},"kg"]
[null,null,null,null,null,null,"Tablecloth & napkin for 1 GN",{"$f":"0.8/2+0.2","v":0.60000000000000009},"kg"]
[null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Reduction option: New washing machine"]
[null,"Fuel  CO2-eq. emission",{"$f":"H446/1000*H428/(1-H429)","v":0.16149554951257047},{"$f":"H455/1000*H428/(1-H429)","v":0.22411627279295493},{"$f":"D435-C435","v":6.2620723280384455E-2},null,"O&M  ",0.01]
[null,"Other",null,null,null,null,"Activity",1000,"Guest nights (GN)"]
[null,"Total CO2-eq. emission ",{"$f":"C435+C436","v":0.16149554951257047},{"$f":"D435+D436","v":0.22411627279295493},{"$f":"D437-C437","v":6.2620723280384455E-2},null,"Number of washs",{"$f":"(H431+H432+H433)*H436/H441","v":92.270833333333329}]
[null,null,null,null,null,null,"Investment in machine",{"$f":"128400/6.25","v":20544},"US$"]
[null,"US$/ton CO2-eq.",null,null,{"$f":"IF(E437<>0,E432/E437,0)","v":38959.505142845002},null,"Lifetime",15,"Years"]
[null,null,null,null,null,null,"Cylinder volume",240,"liter"]
[null,null,null,null,null,null,"Machine load",24,"kg"]
[null,null,null,null,null,null,"Water Consumption Factor",10.29,"liter/kg"]
[null,null,null,null,null,null,"Water consumption/wash",250,"liter/wash"]
[null,null,null,null,null,null,"Standard consumption",6.1,"kWh/wash"]
[null,null,null,null,null,null,"Energy Efficincy Index (EEI): A++",0.49,"% of standard"]
[null,null,null,null,null,null,"Annual electricity consumption",{"$f":"H444*H445*H437","v":275.79752083333329},"kWh/year"]
[null,null,null,null,null,null,"Energy consumption/wash",{"$f":"H446/220","v":1.2536250946969696},"kWh/wash"]
[null,null,null,null,null,null,"Annual water consumption",{"$f":"+H443*H437/1000","v":23.067708333333332},"m3"]
[]
[null,null,null,null,null,null,"Reference option: Old washing machine"]
[null,null,null,null,null,null,"O&M ",0.01]
[null,null,null,null,null,null,"Water Consumption Factor",12,"liter/kg"]
[null,null,null,null,null,null,"Water consumption/wash",{"$f":"H452*H441","v":288},"liter/wash"]
[null,null,null,null,null,null,"Energy saving",0.32]
[null,null,null,null,null,null,"Annual electricity consumption",{"$f":"H444*(1-H454)*H437","v":382.73941666666661},"kWh/year"]
[null,null,null,null,null,null,"Energy consumption/wash",{"$f":"H455/220","v":1.7397246212121209},"kWh/wash"]
[null,null,null,null,null,null,"Annual water consumption",{"$f":"+H453*H437/1000","v":26.574000000000002},"m3"]
[]
[null,null,null,null,null,null,"Annual electricity Saved",{"$f":"+H455-H446","v":106.94189583333332},"kWh/year"]
[null,null,null,null,null,null,"Annual water saving",{"$f":"+H457-H448","v":3.5062916666666695},"m3"]

{"sheet":"EE supply side","index":27,"n_rows":178,"n_cols":27,"rows_kept":178,"cut":false,"hidden":true,"merged":[[157,6,157,8],[69,6,69,8],[160,6,160,8],[172,6,172,8],[7,1,7,3],[99,6,99,8],[106,6,106,8],[75,6,75,8],[127,6,127,8],[130,6,130,8],[142,6,142,8],[10,24,10,26],[15,24,15,26],[1,1,1,3],[3,1,3,3],[4,1,4,3],[5,1,5,3],[6,1,6,3]]}
[]
[null,"Menu for EE Supply Side options (click links below)"]
[]
[null,"New gas power plant - 1MW"]
[null,"New high efficiency coal power plant - 1MW"]
[null,"Single cycle to combined cycle"]
[null,"Cogeneration in industry (1 MW)"]
[null,"Swith away from fuel oil to diesel (1 MW)"]
[]
[null,"1 MW new natural gas power connected to main grid - 2025",null,null,null,null,null,null,null,null,"1 MW new natural gas power connected to main grid - 2030",null,null,null,null,null,null,null,null,"1 MW new natural gas power connected to main grid - 2050"]
[null,"Costs in","Reduction","Reference","Increase",null,"General inputs:",null,null,null,"Costs in","Reduction","Reference","Increase",null,"General inputs:",null,null,null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
[null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"Assumptions!$C$13","v":7.0000000000000007E-2},null,null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"Assumptions!$C$13","v":7.0000000000000007E-2},null,null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"Assumptions!$C$13","v":7.0000000000000007E-2}]
[null,"Total investment",{"$f":"H21*1000","v":921140.21346956247},null,{"$f":"C13-D13","v":921140.21346956247},null,"Reference electricity price",{"$f":"+Assumptions!C35","v":0.2},"US$/kWh",null,"Total investment",{"$f":"Q21*1000","v":921140.21346956247},null,{"$f":"L13-M13","v":921140.21346956247},null,"Reference electricity price",{"$f":"+Assumptions!C35","v":0.2},"US$/kWh",null,"Total investment",{"$f":"Z21*1000","v":921140.21346956247},null,{"$f":"U13-V13","v":921140.21346956247},null,"Reference electricity price",{"$f":"+Assumptions!C35","v":0.2},"US$/kWh"]
[null,"Project life",20,null,null,null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!C39","v":0.48549999999999999},"tCO2/MWh",null,"Project life",20,null,null,null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!C39","v":0.48549999999999999},"tCO2/MWh",null,"Project life",20,null,null,null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!C39","v":0.48549999999999999},"tCO2/MWh"]
[null,"Lev. investment",{"$f":"IF(C14=0,0,PMT($H$12,C14,-C13))","v":86949.119769159108},null,{"$f":"C15-D15","v":86949.119769159108},null,null,null,null,null,"Lev. investment",{"$f":"IF(L14=0,0,PMT($Q$12,L14,-L13))","v":86949.119769159108},null,{"$f":"L15-M15","v":86949.119769159108},null,null,null,null,null,"Lev. investment",{"$f":"IF(U14=0,0,PMT($Z$12,U14,-U13))","v":86949.119769159108},null,{"$f":"U15-V15","v":86949.119769159108}]
[null,"Annual O&M",{"$f":"H25*1000","v":25000},null,{"$f":"C16-D16","v":25000},null,"Reduction option: Natural gas power",null,null,null,"Annual O&M",{"$f":"Q25*1000","v":25000},null,{"$f":"L16-M16","v":25000},null,"Reduction option: Natural gas power",null,null,null,"Annual O&M",{"$f":"Z25*1000","v":25000},null,{"$f":"U16-V16","v":25000},null,"Reduction option: Natural gas power"]
[null,"Annual fuelcost",{"$f":"H26*1000*H18/H19","v":151227.91900043085},{"$f":"H30*1000*H13/H19","v":1200000},{"$f":"C17-D17","v":-1048772.080999569},null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!D51","v":56.1},"kgCO2-eq./GJ",null,"Annual fuelcost",{"$f":"Q26*1000*Q18/Q19","v":147867.29857819906},{"$f":"Q30*1000*Q13/Q19","v":1200000},{"$f":"L17-M17","v":-1052132.701421801},null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!D51","v":56.1},"kgCO2-eq./GJ",null,"Annual fuelcost",{"$f":"Z26*1000*Z18/Z19","v":144652.79208736864},{"$f":"Z30*1000*Z13/Z19","v":1200000},{"$f":"U17-V17","v":-1055347.2079126313},null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!D51","v":56.1},"kgCO2-eq./GJ"]
[null,"Total annual cost",{"$f":"SUM(C15:C17)","v":263177.03876958997},{"$f":"SUM(D15:D17)","v":1200000},{"$f":"C18-D18","v":-936822.96123041003},null,"Reference natural gas price",{"$f":"+Assumptions!O29","v":3.080568720379147},"US$/GJ",null,"Total annual cost",{"$f":"SUM(L15:L17)","v":259816.41834735818},{"$f":"SUM(M15:M17)","v":1200000},{"$f":"L18-M18","v":-940183.58165264176},null,"Reference natural gas price",{"$f":"+Assumptions!O29","v":3.080568720379147},"US$/GJ",null,"Total annual cost",{"$f":"SUM(U15:U17)","v":256601.91185652773},{"$f":"SUM(V15:V17)","v":1200000},{"$f":"U18-V18","v":-943398.08814347233},null,"Reference natural gas price",{"$f":"+Assumptions!O29","v":3.080568720379147},"US$/GJ"]
[null,null,null,null,null,null,"Activity",742,"MW",null,null,null,null,null,null,"Activity",742,"MW",null,null,null,null,null,null,"Activity",742,"MW"]
[null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Investment in Activity",{"$f":"31331/45.84","v":683.48603839441535},"MUS$",null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Investment in Activity",{"$f":"31331/45.84","v":683.48603839441535},"MUS$",null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Investment in Activity",{"$f":"31331/45.84","v":683.48603839441535},"MUS$"]
[null,"Fuel  CO2-eq. emission",{"$f":"H26*H17/H19","v":2754},{"$f":"H30*H14/H19","v":2913},{"$f":"D21-C21","v":159},null,"Specific investment",{"$f":"H20/H19*1000","v":921.14021346956247},"US$/kW",null,"Fuel  CO2-eq. emission",{"$f":"Q26*Q17/Q19","v":2692.8},{"$f":"Q30*Q14/Q19","v":2913},{"$f":"M21-L21","v":220.19999999999982},null,"Specific investment",{"$f":"Q20/Q19*1000","v":921.14021346956247},"US$/kW",null,"Fuel  CO2-eq. emission",{"$f":"Z26*Z17/Z19","v":2634.2608695652175},{"$f":"Z30*Z14/Z19","v":2913},{"$f":"V21-U21","v":278.73913043478251},null,"Specific investment",{"$f":"Z20/Z19*1000","v":921.14021346956247},"US$/kW"]
[null,"Other",null,null,null,null,"Capacity factor",6000,"Full time hours",null,"Other",null,null,null,null,"Capacity factor",6000,"Full time hours",null,"Other",null,null,null,null,"Capacity factor",6000,"Full time hours"]
[null,"Total CO2-eq. emission ",{"$f":"C21+C22","v":2754},{"$f":"D21+D22","v":2913},{"$f":"D23-C23","v":159},null,"Electricity production",{"$f":"H19*H22","v":4452000},"MWh/ year",null,"Total CO2-eq. emission ",{"$f":"L21+L22","v":2692.8},{"$f":"M21+M22","v":2913},{"$f":"M23-L23","v":220.19999999999982},null,"Electricity production",{"$f":"Q19*Q22","v":4452000},"MWh/ year",null,"Total CO2-eq. emission ",{"$f":"U21+U22","v":2634.2608695652175},{"$f":"V21+V22","v":2913},{"$f":"V23-U23","v":278.73913043478251},null,"Electricity production",{"$f":"Z19*Z22","v":4452000},"MWh/ year"]
[null,null,null,null,null,null,"Power plant efficiency",0.44,null,null,null,null,null,null,null,"Power plant efficiency",0.45,null,null,null,null,null,null,null,"Power plant efficiency",0.46]
[null,"US$/ton CO2-eq.",null,null,{"$f":"IF(E23<>0,E18/E23,0)","v":-5891.9683096252202},null,"O&M",25,"US$/kW",null,"US$/ton CO2-eq.",null,null,{"$f":"IF(N23<>0,N18/N23,0)","v":-4269.6802073235358},null,"O&M",25,"US$/kW",null,"US$/ton CO2-eq.",null,null,{"$f":"IF(W23<>0,W18/W23,0)","v":-3384.5197359694075},null,"O&M",25,"US$/kW"]
[null,null,null,null,null,null,"Natural gas use",{"$f":"H23/H24*3.6/1000","v":36425.454545454544},"TJ/year",null,null,null,null,null,null,"Natural gas use",{"$f":"Q23/Q24*3.6/1000","v":35616},"TJ/year",null,null,null,null,null,null,"Natural gas use",{"$f":"Z23/Z24*3.6/1000","v":34841.739130434784},"TJ/year"]
[null,null,null,null,null,null,"Cost of electricity production",{"$f":"+C18/H22/1000","v":4.3862839794931656E-2},"US$/kWh",null,null,null,null,null,null,"Cost of electricity production",{"$f":"+L18/Q22/1000","v":4.3302736391226358E-2},"US$/kWh",null,null,null,null,null,null,"Cost of electricity production",{"$f":"+U18/Z22/1000","v":4.2766985309421288E-2},"US$/kWh"]
[]
[null,null,null,null,null,null,"Reference option: Grid electricity",null,null,null,null,null,null,null,null,"Reference option: Grid electricity",null,null,null,null,null,null,null,null,"Reference option: Grid electricity"]
[null,null,null,null,null,null,"Electricity production",{"$f":"+H23","v":4452000},"MWh/ year",null,null,null,null,null,null,"Electricity production",{"$f":"+Q23","v":4452000},"MWh/ year",null,null,null,null,null,null,"Electricity production",{"$f":"+Z23","v":4452000},"MWh/ year"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"New high efficiency coal power plant - 1MW in 2025",null,null,null,null,null,null,null,null,"New high efficiency coal power plant - 1MW in 2030",null,null,null,null,null,null,null,null,"New high efficiency coal power plant - 1MW in 2050"]
[null,"Costs in","Reduction","Reference","Increase",null,"General inputs:",null,null,null,"Costs in","Reduction","Reference","Increase",null,"General inputs:",null,null,null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
[null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2},null,null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2},null,null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
[null,"Total investment",{"$f":"+H46*1000","v":1388000},{"$f":"H56*1000","v":1148000},{"$f":"C42-D42","v":240000},null,"Natural gas price",{"$f":"+Assumptions!K29","v":2.0032051282051282},"US$/GJ",null,"Total investment",{"$f":"+Q46*1000","v":1388000},{"$f":"Q56*1000","v":1148000},{"$f":"L42-M42","v":240000},null,"Natural gas price",{"$f":"+Assumptions!K29","v":2.0032051282051282},"US$/GJ",null,"Total investment",{"$f":"+Z46*1000","v":1388000},{"$f":"Z56*1000","v":1148000},{"$f":"U42-V42","v":240000},null,"Natural gas price",{"$f":"+Assumptions!K29","v":2.0032051282051282},"US$/GJ"]
[null,"Project life",20,20,null,null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!D52","v":94.600000000000009},"kgCO2-eq./GJ",null,"Project life",20,20,null,null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!D52","v":94.600000000000009},"kgCO2-eq./GJ",null,"Project life",20,20,null,null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!D52","v":94.600000000000009},"kgCO2-eq./GJ"]
[null,"Lev. investment",{"$f":"IF(C43=0,0,PMT($H41,C43,-C42))","v":131017.38093163891},{"$f":"IF(C43=0,0,PMT($H41,D43,-D42))","v":108363.07875325753},null,null,null,null,null,null,"Lev. investment",{"$f":"IF(L43=0,0,PMT($Q41,L43,-L42))","v":131017.38093163891},{"$f":"IF(L43=0,0,PMT($Q41,M43,-M42))","v":108363.07875325753},null,null,null,null,null,null,"Lev. investment",{"$f":"IF(U43=0,0,PMT($Z41,U43,-U42))","v":131017.38093163891},{"$f":"IF(U43=0,0,PMT($Z41,V43,-V42))","v":108363.07875325753}]
[null,"Annual O&M",{"$f":"H52*1000","v":25000},null,{"$f":"C45-D45","v":25000},null,"Reduction option: Ultra supercritical coal plant",null,null,null,"Annual O&M",{"$f":"Q52*1000","v":25000},null,{"$f":"L45-M45","v":25000},null,"Reduction option: Ultra supercritical coal plant",null,null,null,"Annual O&M",{"$f":"Z52*1000","v":25000},null,{"$f":"U45-V45","v":25000},null,"Reduction option: Ultra supercritical coal plant"]
[null,"Annual electricity cost",{"$f":"H51*H42/H47","v":118269.23076923077},{"$f":"H60*H42/H47","v":141923.07692307691},{"$f":"C46-D46","v":-23653.846153846142},null,"Investment",1388,"US$/kW",null,"Annual electricity cost",{"$f":"Q51*Q42/Q47","v":118269.23076923077},{"$f":"Q60*Q42/Q47","v":141923.07692307691},{"$f":"L46-M46","v":-23653.846153846142},null,"Investment",1388,"US$/kW",null,"Annual electricity cost",{"$f":"Z51*Z42/Z47","v":118269.23076923077},{"$f":"Z60*Z42/Z47","v":141923.07692307691},{"$f":"U46-V46","v":-23653.846153846142},null,"Investment",1388,"US$/kW"]
[null,"Total annual cost",{"$f":"SUM(C44:C46)","v":274286.61170086969},{"$f":"SUM(D44:D46)","v":250286.15567633446},{"$f":"C47-D47","v":24000.456024535233},null,"Activity",1320,"MW",null,"Total annual cost",{"$f":"SUM(L44:L46)","v":274286.61170086969},{"$f":"SUM(M44:M46)","v":250286.15567633446},{"$f":"L47-M47","v":24000.456024535233},null,"Activity",1320,"MW",null,"Total annual cost",{"$f":"SUM(U44:U46)","v":274286.61170086969},{"$f":"SUM(V44:V46)","v":250286.15567633446},{"$f":"U47-V47","v":24000.456024535233},null,"Activity",1320,"MW"]
[null,null,null,null,null,null,"Utilisation time",6888,"hours",null,null,null,null,null,null,"Utilisation time",6888,"hours",null,null,null,null,null,null,"Utilisation time",6888,"hours"]
[null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Power plant efficiency",0.42,null,null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Power plant efficiency",0.42,null,null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Power plant efficiency",0.42]
[null,"Fuel  CO2-eq. emission",{"$f":"H51*H43/H47/1000","v":5585.1840000000011},{"$f":"H60*H43/H47/1000","v":6702.2208000000001},{"$f":"D50-C50","v":1117.0367999999989},null,"Electricity produced",{"$f":"H47*H48","v":9092160},"MWh",null,"Fuel  CO2-eq. emission",{"$f":"Q51*Q43/Q47/1000","v":5585.1840000000011},{"$f":"Q60*Q43/Q47/1000","v":6702.2208000000001},{"$f":"M50-L50","v":1117.0367999999989},null,"Electricity produced",{"$f":"Q47*Q48","v":9092160},"MWh",null,"Fuel  CO2-eq. emission",{"$f":"Z51*Z43/Z47/1000","v":5585.1840000000011},{"$f":"Z60*Z43/Z47/1000","v":6702.2208000000001},{"$f":"V50-U50","v":1117.0367999999989},null,"Electricity produced",{"$f":"Z47*Z48","v":9092160},"MWh"]
[null,"Other",null,null,null,null,"Coal used",{"$f":"H50/H49*3.6","v":77932800},"GJ",null,"Other",null,null,null,null,"Coal used",{"$f":"Q50/Q49*3.6","v":77932800},"GJ",null,"Other",null,null,null,null,"Coal used",{"$f":"Z50/Z49*3.6","v":77932800},"GJ"]
[null,"Total CO2-eq. emission ",{"$f":"C50+C51","v":5585.1840000000011},{"$f":"D50+D51","v":6702.2208000000001},{"$f":"D52-C52","v":1117.0367999999989},null,"O&M",25,"US$/kW",null,"Total CO2-eq. emission ",{"$f":"L50+L51","v":5585.1840000000011},{"$f":"M50+M51","v":6702.2208000000001},{"$f":"M52-L52","v":1117.0367999999989},null,"O&M",25,"US$/kW",null,"Total CO2-eq. emission ",{"$f":"U50+U51","v":5585.1840000000011},{"$f":"V50+V51","v":6702.2208000000001},{"$f":"V52-U52","v":1117.0367999999989},null,"O&M",25,"US$/kW"]
[null,null,null,null,null,null,"Cost of electricity",{"$f":"+C47/H48/1000","v":3.9820936658082125E-2},"US$/kWh",null,null,null,null,null,null,"Cost of electricity",{"$f":"+L47/Q48/1000","v":3.9820936658082125E-2},"US$/kWh",null,null,null,null,null,null,"Cost of electricity",{"$f":"+U47/Z48/1000","v":3.9820936658082125E-2},"US$/kWh"]
[null,"US$/ton CO2-eq.",null,null,{"$f":"IF(E52<>0,E47/E52,0)","v":21.485823944685848},null,null,null,null,null,"US$/ton CO2-eq.",null,null,{"$f":"IF(N52<>0,N47/N52,0)","v":21.485823944685848},null,null,null,null,null,"US$/ton CO2-eq.",null,null,{"$f":"IF(W52<>0,W47/W52,0)","v":21.485823944685848}]
[null,null,null,null,null,null,"Reference option:  Supercritical coal plant",null,null,null,null,null,null,null,null,"Reference option:  Supercritical coal plant",null,null,null,null,null,null,null,null,"Reference option:  Supercritical coal plant"]
[null,null,null,null,null,null,"Investment",1148,"US$/kW",null,null,null,null,null,null,"Investment",1148,"US$/kW",null,null,null,null,null,null,"Investment",1148,"US$/kW"]
[null,null,null,null,null,null,"Activity",{"$f":"+H47","v":1320},"MW",null,null,null,null,null,null,"Activity",{"$f":"+Q47","v":1320},"MW",null,null,null,null,null,null,"Activity",{"$f":"+Z47","v":1320},"MW"]
[null,null,null,null,null,null,"Utilisation time",{"$f":"H48","v":6888},"hours",null,null,null,null,null,null,"Utilisation time",{"$f":"Q48","v":6888},"hours",null,null,null,null,null,null,"Utilisation time",{"$f":"Z48","v":6888},"hours"]
[null,null,null,null,null,null,"Power plant efficiency",0.35,null,null,null,null,null,null,null,"Power plant efficiency",0.35,null,null,null,null,null,null,null,"Power plant efficiency",0.35]
[null,null,null,null,null,null,"Coal used",{"$f":"H50/H59*3.6","v":93519360},"GJ",null,null,null,null,null,null,"Coal used",{"$f":"Q50/Q59*3.6","v":93519360},"GJ",null,null,null,null,null,null,"Coal used",{"$f":"Z50/Z59*3.6","v":93519360},"GJ"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Single cycle to combined cycle (100 MW added)"]
[null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
[null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
[null,"Total investment",{"$f":"H77*H78*1000*100/H77","v":86989100},{"$f":"H85*H86*1000*100/H85","v":42824500},{"$f":"+C72-D72","v":44164600},null,"Natural gas price",{"$f":"+Assumptions!O29","v":3.080568720379147},"US$/GJ"]
[null,"Project life",20,20,null,null,"Electricity price",{"$f":"+Assumptions!C35","v":0.2},"US$/kWh"]
[null,"Lev. investment",{"$f":"IF(C73=0,0,PMT($H71,C73,-C72))","v":8211155.6567726443},{"$f":"IF(D73=0,0,PMT($H71,D73,-D72))","v":4042329.8484920538},{"$f":"C74-D74","v":4168825.8082805905},null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!C39","v":0.48549999999999999},"tCO2/MWh"]
[null,"Annual fuel cost",null,null,{"$f":"C75-D75","v":0}]
[null,"Total annual cost",{"$f":"SUM(C74:C75)","v":8211155.6567726443},{"$f":"SUM(D74:D75)","v":4042329.8484920538},{"$f":"C76-D76","v":4168825.8082805905},null,"Reduction option: Combined cycle gas power plant"]
[null,null,null,null,null,null,"Increased capacity",180,"MW"]
[null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Investment",869.89099999999996,"US$/kW"]
[null,"Fuel  CO2-eq. emission",0,{"$f":"+H91*H74","v":75738},{"$f":"D79-C79","v":75738},null,"Utilisation time",6000,"hours"]
[null,"Other",null,null,null,null,"Power plant efficiency",0.51]
[null,"Total CO2-eq. emission ",{"$f":"C79+C80","v":0},{"$f":"D79+D80","v":75738},{"$f":"D81-C81","v":75738},null,"Electricity produced",{"$f":"H77*H79*H80","v":550800},"MWh"]
[null,null,null,null,null,null,"Natural gas used",{"$f":"H81/H80*3.6","v":3888000},"GJ/year"]
[null,"US$/ton CO2-eq.",null,null,{"$f":"IF(E81<>0,E76/E81,0)","v":55.042723709110227}]
[null,null,null,null,null,null,"Reference option: New open cycle gas power plant"]
[null,null,null,null,null,null,"New single cycle capacity",180,"MW"]
[null,null,null,null,null,null,"Investment",428.245,"US$/kW"]
[null,null,null,null,null,null,"Utilisation time",{"$f":"+H79","v":6000},"hours"]
[null,null,null,null,null,null,"Power plant efficiency",0.25]
[null,null,null,null,null,null,"Electricity produced",{"$f":"H85*H87*H88","v":270000},"MWh"]
[null,null,null,null,null,null,"Natural gas used",{"$f":"H89/H88*3.6","v":3888000},"GJ/year"]
[null,null,null,null,null,null,"Extra electricity produced to grid",{"$f":"(H81-H89)*100/H77","v":156000},"MWh"]
[]
[]
[]
[]
[]
[]
[]
[null,"Cogeneration in industry (1 MW)"]
[null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
[null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
[null,"Total investment",{"$f":"H109*1000","v":349000},null,{"$f":"+C102-D102","v":349000},null,"Natural gas price",{"$f":"+Assumptions!O29","v":3.080568720379147},"US$/GJ"]
[null,"Project life",20,null,null,null,"Natural gas emission factor",{"$f":"Assumptions!D51","v":56.1},"kgCO2/GJ"]
[null,"Lev. investment",{"$f":"IF(C103=0,0,PMT($H101,C103,-C102))","v":32943.131084396235},null,{"$f":"C104-D104","v":32943.131084396235},null,"Electricity price",{"$f":"+Assumptions!C35","v":0.2},"US$/kWh"]
[null,"Annual fuel cost",{"$f":"H113*H102","v":364234.9956398104},{"$f":"H112*H104*1000","v":2955907.08},{"$f":"C105-D105","v":-2591672.0843601897},null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!C39","v":0.48549999999999999},"tCO2/MWh"]
[null,"Total annual cost",{"$f":"SUM(C104:C105)","v":397178.12672420661},{"$f":"SUM(D104:D105)","v":2955907.08},{"$f":"C106-D106","v":-2558728.9532757932}]
[null,null,null,null,null,null,"Reduction option: Cogeneration installed"]
[null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Increased capacity",11.843999999999999,"MW"]
[null,"Fuel  CO2-eq. emission",{"$f":"H113*H103/1000","v":6633.0554875199996},{"$f":"H112*H105","v":7175.4644366999992},{"$f":"D109-C109","v":542.40894917999958},null,"Investment",349,"US$/kW"]
[null,"Other",null,null,null,null,"Utilisation time",2773,"hours"]
[null,"Total CO2-eq. emission ",{"$f":"C109+C110","v":6633.0554875199996},{"$f":"D109+D110","v":7175.4644366999992},{"$f":"D111-C111","v":542.40894917999958},null,"Power plant efficiency",0.45]
[null,null,null,null,null,null,"Electricity produced",{"$f":"H108*H110*H111","v":14779.535399999999},"MWh"]
[null,"US$/ton CO2-eq.",null,null,{"$f":"IF(E111<>0,E106/E111,0)","v":-4717.3428040669614},null,"Natural gas used",{"$f":"H112/H111*3.6","v":118236.28319999999},"GJ/year"]
[]
[null,null,null,null,null,null,"Reference option: Electricity from grid"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"1 MW switch from fueloil to diesel at power plant"]
[null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
[null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"Assumptions!$C$13","v":7.0000000000000007E-2}]
[null,"Total investment",{"$f":"H136*10","v":1000},null,{"$f":"C130-D130","v":1000}]
[null,"Project life",20,null,null,null,"Reduction option: Diesel power"]
[null,"Lev. investment",{"$f":"IF(C131=0,0,PMT($H$129,C131,-C130))","v":94.392925743255688},null,{"$f":"C132-D132","v":94.392925743255688},null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!D46","v":74.066666666666663},"kgCO2-eq./GJ"]
[null,"Annual O&M",null,null,{"$f":"C133-D133","v":0},null,"Reference diesel price",{"$f":"+Assumptions!G29","v":10.367789021299378},"US$/GJ"]
[null,"Annual fuelcost",{"$f":"H140*1000*H133/H134","v":478513.33944458666},{"$f":"(H147*1000*H133+H148*1000*H149)/H134","v":328350.88774147531},{"$f":"C134-D134","v":150162.45170311135},null,"Activity",97,"MW"]
[null,"Total annual cost",{"$f":"SUM(C132:C134)","v":478607.7323703299},{"$f":"SUM(D132:D134)","v":328350.88774147531},{"$f":"C135-D135","v":150256.8446288546},null,"Investment in Activity",{"$f":"H136*H134/1000","v":9.6999999999999993},"MUS$"]
[null,null,null,null,null,null,"Specific investment",100,"US$/kW"]
[null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Capacity factor",5000,"Full time hours"]
[null,"Fuel  CO2-eq. emission",{"$f":"H140*H132/H134","v":3418.4615384615386},{"$f":"(H147*H132+H148*H150)/H134","v":3542.9534740725567},{"$f":"D138-C138","v":124.49193561101811},null,"Electricity production",{"$f":"H134*H137","v":485000},"MWh/ year"]
[null,"Other",null,null,null,null,"Power plant efficiency",0.39]
[null,"Total CO2-eq. emission ",{"$f":"C138+C139","v":3418.4615384615386},{"$f":"D138+D139","v":3542.9534740725567},{"$f":"D140-C140","v":124.49193561101811},null,"Diesel use",{"$f":"H138/H139*3.6/1000","v":4476.9230769230771},"TJ/year"]
[null,null,null,null,null,null,"Diesel fraction",1]
[null,"US$/ton CO2-eq.",null,null,{"$f":"IF(E140<>0,E135/E140,0)","v":1206.9604660846496}]
[null,null,null,null,null,null,"Reference option: Heavy fuel oil power"]
[null,null,null,null,null,null,"Electricity production",{"$f":"+H138","v":485000},"MWh/ year"]
[null,null,null,null,null,null,"Power plant efficiency",0.39]
[null,null,null,null,null,null,"Diesel fraction",{"$f":"19603/(87735+19603)","v":0.18262870558422925}]
[null,null,null,null,null,null,"Diesel use",{"$f":"H144/H145*3.6/1000*H146","v":817.61466653862635},"TJ/year"]
[null,null,null,null,null,null,"Fueloil use",{"$f":"H144/H145*3.6/1000*(1-H146)","v":3659.3084103844508},"TJ/year"]
[null,null,null,null,null,null,"Reference fueloil price",{"$f":"+Assumptions!I29","v":6.387321626458637},"US$/GJ"]
[null,null,null,null,null,null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!D45","v":77.366666666666674},"kgCO2-eq./GJ"]
[]
[]
[]
[]
[]
[]
[null,"1 MW switch from fueloil to natural gas at power plant"]
[null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
[null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"Assumptions!$C$13","v":7.0000000000000007E-2}]
[null,"Total investment",{"$f":"H166*10","v":358.42320354183221},null,{"$f":"C160-D160","v":358.42320354183221}]
[null,"Project life",20,null,null,null,"Reduction option: Natural gas power"]
[null,"Lev. investment",{"$f":"IF(C161=0,0,PMT($H$159,C161,-C160))","v":33.832614836583993},null,{"$f":"C162-D162","v":33.832614836583993},null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!D51","v":56.1},"kgCO2-eq./GJ"]
[null,"Annual O&M",null,null,{"$f":"C163-D163","v":0},null,"Reference natural gas price",{"$f":"+Assumptions!O29","v":3.080568720379147},"US$/GJ"]
[null,"Annual fuelcost",{"$f":"H170*1000*H163/H164","v":138625.59241706162},{"$f":"H176*1000*H177/H164","v":632444.39759671118},{"$f":"C164-D164","v":-493818.80517964956},null,"Activity",383,"MW"]
[null,"Total annual cost",{"$f":"SUM(C162:C164)","v":138659.42503189819},{"$f":"SUM(D162:D164)","v":632444.39759671118},{"$f":"C165-D165","v":-493784.97256481298},null,"Investment in Activity",{"$f":"631470/46","v":13727.608695652174},"MUS$"]
[null,null,null,null,null,null,"Specific investment",{"$f":"H165/H164","v":35.842320354183222},"US$/kW"]
[null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Capacity factor",5000,"Full time hours"]
[null,"Fuel  CO2-eq. emission",{"$f":"H170*H162/H164","v":2524.5},{"$f":"H176*H178/H164","v":3978.8571428571436},{"$f":"D168-C168","v":1454.3571428571436},null,"Electricity production",{"$f":"H164*H167","v":1915000},"MWh/ year"]
[null,"Other",null,null,null,null,"Power plant efficiency",0.4]
[null,"Total CO2-eq. emission ",{"$f":"C168+C169","v":2524.5},{"$f":"D168+D169","v":3978.8571428571436},{"$f":"D170-C170","v":1454.3571428571436},null,"Natural gas use",{"$f":"H168/H169*3.6/1000","v":17235},"TJ/year"]
[null,null,null,null,null,null,"Diesel fraction",1]
[null,"US$/ton CO2-eq.",null,null,{"$f":"IF(E170<>0,E165/E170,0)","v":-339.52112449817685}]
[null,null,null,null,null,null,"Reference option: Heavy fuel oil power"]
[null,null,null,null,null,null,"Electricity production",{"$f":"+H168","v":1915000},"MWh/ year"]
[null,null,null,null,null,null,"Power plant efficiency",0.35]
[null,null,null,null,null,null,"Fueloil use",{"$f":"H174/H175*3.6/1000","v":19697.142857142859},"TJ/year"]
[null,null,null,null,null,null,"Reference fueloil price",{"$f":"+Assumptions!J29","v":12.297529953269384},"US$/GJ"]
[null,null,null,null,null,null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!D45","v":77.366666666666674},"kgCO2-eq./GJ"]

{"sheet":"Energy distribution","index":28,"n_rows":171,"n_cols":9,"rows_kept":171,"cut":false,"hidden":true,"merged":[[138,6,138,8],[98,6,98,8],[1,1,1,3],[3,1,3,3],[4,1,4,3],[70,6,70,8],[75,6,75,8],[11,6,11,8],[16,6,16,8],[40,6,40,8],[45,6,45,8]]}
[]
[null,"Menu for Energy Distribution options (click links below)"]
[]
[null,"More efficient grid (loss reduction of 1 GWh)"]
[null,"Connection of isolated grid to central grid (1 GWh consumption)"]
[null,"Increase of power factor (1000 commercial/Industrial buildings)"]
[null,"District heating network rehabilitation"]
[null,"New District cooling network"]
[]
[]
[null,"More efficient grid (loss reduction of 1 GWh)"]
[null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
[null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
[null,"Total investment",{"$f":"+H21*1000000","v":958906.6114696213},null,{"$f":"C14-D14","v":958906.6114696213},null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!C39","v":0.48549999999999999},"tCO2/MWh"]
[null,"Project life",20,null,null,null,"Reference electricity price",{"$f":"+Assumptions!C35","v":0.2},"US$/kWh"]
[null,"Lev. investment",{"$f":"IF(C15=0,0,PMT($H13,C15,-C14))","v":90514.000571168901}]
[null,"Annual O&M",null,null,{"$f":"C17-D17","v":0},null,"Reduction option: More efficient grid"]
[null,"Annual electricity cost",null,{"$f":"H15*100000","v":20000},{"$f":"C18-D18","v":-20000},null,"Grid loss",0.15]
[null,"Total annual cost",{"$f":"SUM(C16:C18)","v":90514.000571168901},{"$f":"SUM(D16:D18)","v":20000},{"$f":"C19-D19","v":70514.000571168901},null,"Electricity consumption in 2025",{"$f":"+'Energy Balance'!D102","v":217052},"GWh"]
[null,null,null,null,null,null,"Loss of production",{"$f":"H19*H18/(1-H18)","v":38303.294117647056},"GWh"]
[null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Investment for 1 GWh loss reduction",{"$f":"1417.59/45.84/32.25","v":0.95890661146962131},"MUS$/GWh"]
[null,"Fuel  CO2-eq. emission",0,{"$f":"H14*1000","v":485.5},{"$f":"D22-C22","v":485.5},null,"Loss reduction",{"$f":"H26-H20","v":6429.7058823529442},"GWh"]
[null,"Other"]
[null,"Total CO2-eq. emission ",{"$f":"C22+C23","v":0},{"$f":"D22+D23","v":485.5},{"$f":"D24-C24","v":485.5},null,"Reference option:  Old grid"]
[null,null,null,null,null,null,"Grid loss",{"$f":"Assumptions!C40","v":0.17087686460263193}]
[null,"US$/ton CO2-eq.",null,null,{"$f":"IF(E24<>0,E19/E24,0)","v":145.2399599818103},null,"Loss of  production",{"$f":"H19*H25/(1-H25)","v":44733},"GWh"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Connection of isolated grid to central grid (1 GWh consumption)"]
[null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
[null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
[null,"Total investment",{"$f":"+H47*1000000","v":26870.017800479836},null,{"$f":"C43-D43","v":26870.017800479836},null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!C39","v":0.48549999999999999},"tCO2/MWh"]
[null,"Project life",20,null,null,null,"Reference electricity price",{"$f":"+Assumptions!C35","v":0.2},"US$/kWh"]
[null,"Lev. investment",{"$f":"IF(C44=0,0,PMT($H42,C44,-C43))","v":2536.3395949606515}]
[null,"Annual O&M",null,null,{"$f":"C46-D46","v":0},null,"Reduction option: Isolated grid connected to main grid grid"]
[null,"Annual electricity cost",null,{"$f":"H44*100000","v":20000},{"$f":"C47-D47","v":-20000},null,"Investment for 1 GWh of connection reduction",{"$f":"111.1/4134.72","v":2.6870017800479835E-2},"MUS$/GWh"]
[null,"Total annual cost",{"$f":"SUM(C45:C47)","v":2536.3395949606515},{"$f":"SUM(D45:D47)","v":20000},{"$f":"C48-D48","v":-17463.660405039347}]
[null,null,null,null,null,null,"Reference option:  Isolated grid"]
[null,"Annual emissions (tons)","Tons","Tons","Reduction"]
[null,"Fuel  CO2-eq. emission",0,{"$f":"H43*1000","v":485.5},{"$f":"D51-C51","v":485.5}]
[null,"Other"]
[null,"Total CO2-eq. emission ",{"$f":"C51+C52","v":0},{"$f":"D51+D52","v":485.5},{"$f":"D53-C53","v":485.5}]
[]
[null,"US$/ton CO2-eq.",null,null,{"$f":"IF(E53<>0,E48/E53,0)","v":-35.970464274025431}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Increase of power factor (1000 commercial/Industrial buildings)"]
[null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
[null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
[null,"Total investment",{"$f":"H77*H83","v":1149691.4285714289},null,{"$f":"C73-D73","v":1149691.4285714289},null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!C39","v":0.48549999999999999},"tCO2/MWh"]
[null,"Project life",10,null,null,null,"Reference electricity price",{"$f":"+Assumptions!C35","v":0.2},"US$/kWh"]
[null,"Lev. investment",{"$f":"IF(C74=0,0,PMT($H72,C74,-C73))","v":163690.19450705647}]
[null,"Annual O&M",null,null,{"$f":"C76-D76","v":0},null,"Reduction option: capacitors installed in commerce and industry"]
[null,"Annual electricity cost",{"$f":"H74*1000*H84","v":438367.3469387755},{"$f":"H74*1000*H91","v":477333.33333333331},{"$f":"C77-D77","v":-38965.986394557811},null,"Number of buildings",1000]
[null,"Total annual cost",{"$f":"SUM(C75:C77)","v":602057.541445832},{"$f":"SUM(D75:D77)","v":477333.33333333331},{"$f":"C78-D78","v":124724.20811249869},null,"New power factor",0.98]
[null,null,null,null,null,null,"New apparent demand in 1 building",{"$f":"H88/H78","v":365.30612244897958},"kW"]
[null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Cost of capacitors",11.428571428571429,"US$/kVar"]
[null,"Fuel  CO2-eq. emission",{"$f":"H73*H84*1000","v":1064136.7346938776},{"$f":"H73*H91*1000","v":1158726.6666666665},{"$f":"D81-C81","v":94589.93197278888},null,"Multipliers to Determine Capacitor Kilovars Required for Power Factor Correction",0.28100000000000003]
[null,"Other",null,null,null,null,"kVAR needed",{"$f":"H81*H88","v":100.59800000000001},"kVAR"]
[null,"Total CO2-eq. emission ",{"$f":"C81+C82","v":1064136.7346938776},{"$f":"D81+D82","v":1158726.6666666665},{"$f":"D83-C83","v":94589.93197278888},null,"Cost of needed capacitor",{"$f":"H80*H82","v":1149.6914285714288},"$"]
[null,null,null,null,null,null,"Annual electricity consumption",{"$f":"H79*H90/1000","v":2191.8367346938776},"MWh"]
[null,"US$/ton CO2-eq.",null,null,{"$f":"IF(E83<>0,E78/E83,0)","v":1.3185780506574281}]
[null,null,null,null,null,null,"Reference option:  Normal grid"]
[null,null,null,null,null,null,"Old power factor",0.9]
[null,null,null,null,null,null,"Old real max. demand in 1 building",358,"kWA"]
[null,null,null,null,null,null,"Old apparent max. demand in 1 building",{"$f":"H88/H87","v":397.77777777777777},"kW"]
[null,null,null,null,null,null,"Annual use",6000,"hours"]
[null,null,null,null,null,null,"Annual electricity consumption",{"$f":"H89*H90/1000","v":2386.6666666666665},"MWh"]
[]
[]
[]
[]
[]
[]
[null,"District heating network rehabilitation (100,000 flats supplied)"]
[null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
[null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
[null,"Total investment",{"$f":"(H105+H106)*H101","v":3732000},null,{"$f":"C101-D101","v":3732000},null,"Number of flats supplied",120000,"Flats"]
[null,"Project life",20,null,null,null,"Number of people connected",{"$f":"450000*H101/120000","v":450000},"People"]
[null,"Lev. investment",{"$f":"IF(C102=0,0,PMT($H100,C102,-C101))","v":352274.39887383027},null,null,null,"Length of network",{"$f":"5.505*H101/120000","v":5.5049999999999999},"km"]
[null,"Annual O&M",null,null,{"$f":"C104-D104","v":0},null,"Reduction option: More efficient network using biomass"]
[null,"Annual fuel cost",{"$f":"+H111*H108","v":1469614.4000000001},{"$f":"H125*H122*H123+H131*H128","v":4301844.9065851849},{"$f":"C105-D105","v":-2832230.5065851845},null,"Investment in Biomass boilers",{"$f":"11.6*H101/120000","v":11.6},"MUS$"]
[null,"Increased sales of heat",{"$f":"-H116","v":-2672739.8843930638},null,{"$f":"C106-D106","v":-2672739.8843930638},null,"Grid upgrade",{"$f":"19.5*H101/120000","v":19.5},"MUS$"]
[null,"Total annual cost",{"$f":"SUM(C103:C106)","v":-850851.08551923349},{"$f":"SUM(D103:D106)","v":4301844.9065851849},{"$f":"C107-D107","v":-5152695.9921044186},null,"Energy content of biomass",16.920000000000002,"GJ/ton"]
[null,null,null,null,null,null,"Cost of biomass",{"$f":"69.4/H107","v":4.1016548463356974},"US$/GJ"]
[null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Biomass boiler efficiency",0.91]
[null,"Fuel  CO2-eq. emission",0,{"$f":"+(H126*H124+H131*H129)/1000","v":33649.053412333342},{"$f":"D110-C110","v":33649.053412333342},null,"Increased biomass used",{"$f":"(36274-15098)/120000*H101","v":21176},"Ton"]
[null,"Other",null,null,null,null,"Increased biomass used",{"$f":"H110*H107","v":358297.92000000004},"GJ"]
[null,"Total CO2-eq. emission ",{"$f":"C110+C111","v":0},{"$f":"D110+D111","v":33649.053412333342},{"$f":"D112-C112","v":33649.053412333342},null,"Heat sale from increased biomass used",{"$f":"H111/3.6*H109","v":90569.752000000008},"MWh"]
[null,null,null,null,null,null,"Increased sale of heat",{"$f":"(197976-162408)*H101/120000","v":35568},"MWh"]
[null,"US$/ton CO2-eq.",null,null,{"$f":"IF(E112<>0,E107/E112,0)","v":-153.13048866378534},null,"Share of increased sale of heat from renewables",{"$f":"H112/H117","v":0.45747844183133313}]
[null,null,null,null,null,null,"Salesprice for heat",{"$f":"130/1.73","v":75.144508670520239},"US$/MWh"]
[null,null,null,null,null,null,"Income from extra heat sales",{"$f":"H113*H115","v":2672739.8843930638},"US$/year"]
[null,null,null,null,null,null,"Total sale of heat",{"$f":"H118*H119/1000","v":197976},"MWh"]
[null,null,null,null,null,null,"Total heated area",{"$f":"(1423710+418223)*H101/120000","v":1841933},"m2"]
[null,null,null,null,null,null,"Average use of heat",107.48273688565219,"kWh/m2"]
[]
[null,null,null,null,null,null,"Reference option:  Old network using fuel oil"]
[null,null,null,null,null,null,"Energy content of HFO",{"$f":"+Assumptions!I31","v":40.19},"GJ/ton"]
[null,null,null,null,null,null,"Cost of Heavy Fuel Oil (HFO)",{"$f":"+Assumptions!I29","v":6.387321626458637},"US$/GJ"]
[null,null,null,null,null,null,"Emission factor for HFO",{"$f":"+Assumptions!D45","v":77.366666666666674},"KgCO2/GJ"]
[null,null,null,null,null,null,"HFO reduced",{"$f":"(16564-14277)*H101/120000","v":2287},"Ton"]
[null,null,null,null,null,null,"HFO reduced",{"$f":"+H125*H122","v":91914.53},"GJ"]
[null,null,null,null,null,null,"Energy content of diesel",{"$f":"+Assumptions!G31","v":43.33},"GJ/ton"]
[null,null,null,null,null,null,"Cost of  Diesel",{"$f":"+Assumptions!G29","v":10.367789021299378},"US$/GJ"]
[null,null,null,null,null,null,"Emission factor for Diesel",{"$f":"+Assumptions!D46","v":74.066666666666663},"KgCO2/GJ"]
[null,null,null,null,null,null,"Diesel replaced in disconnected houses",{"$f":"+H131/H127","v":8269.049619201478},"Ton"]
[null,null,null,null,null,null,"Diesel replaced in disconnected houses",{"$f":"+H111","v":358297.92000000004},"GJ"]
[null,null,null,null,null,null,"Total sale of heat",{"$f":"H133*H134/1000","v":162408},"MWh"]
[null,null,null,null,null,null,"Total heated area",{"$f":"1423710*H101/120000","v":1423710},"m2"]
[null,null,null,null,null,null,"Average use of heat",114.07379311798049,"kWh/m2"]
[]
[]
[]
[null,"District cooling network (1 million m2 new city area covered)"]
[null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
[null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
[null,"Total investment",{"$f":"+(H156+H159+H161)*1000000","v":58161120.946261026},{"$f":"+H169*1000000","v":45576899.129940301},{"$f":"C141-D141","v":12584221.816320725},null,"Emission factor",0.97,"tCO2/MWh"]
[null,"Project life",20,20,null,null,"City area covered",{"$f":"H143/4046.9*1000000","v":247.10272060095383},"Acre"]
[null,"Lev. investment",{"$f":"IF(C142=0,0,PMT($H140,C142,-C141))","v":5489998.3706249306},{"$f":"IF(D142=0,0,PMT($H140,D142,-D141))","v":4302136.8551803101},{"$f":"C143-D143","v":1187861.5154446205},null,"City area covered",1,"Million m2"]
[null,"Annual O&M",null,null,{"$f":"C144-D144","v":0},null,"Share of land for commercial & public use",{"$f":"(16.3+4.7)/100","v":0.21}]
[null,"Annual elctricity cost",{"$f":"+H164*1000","v":6450935.9589080559},{"$f":"+H171*1000","v":9676403.9383620843},{"$f":"C145-D145","v":-3225467.9794540284},null,"Floor Area Ratio (FAR)",2.54]
[null,"Total annual cost",{"$f":"SUM(C143:C145)","v":11940934.329532987},{"$f":"SUM(D143:D145)","v":13978540.793542394},{"$f":"C146-D146","v":-2037606.4640094079},null,"Built up area cooled",{"$f":"H143*H144*H145","v":0.53339999999999999},"Million m2"]
[null,null,null,null,null,null,"Average cooling demand",{"$f":"H149/H148*1000","v":166.95200000000003},"W/m2"]
[null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Equivalent Full Load Hours (EFLH)",{"$f":"1950*0.57317","v":1117.6814999999999},"Hours"]
[null,"Fuel  CO2-eq. emission",{"$f":"+H163*H141","v":27451.246264085195},{"$f":"H170*H141","v":41176.86939612779},{"$f":"D149-C149","v":13725.623132042594},null,"Average cooling demand",186.599161788,"kWh/m2"]
[null,"Other",null,null,null,null,"Installed cooling capacity",{"$f":"H146*H147*1000","v":89052.19680000002},"kW"]
[null,"Total CO2-eq. emission ",{"$f":"C149+C150","v":27451.246264085195},{"$f":"D149+D150","v":41176.86939612779},{"$f":"D151-C151","v":13725.623132042594},null,"1 TR =",3.5169999999999999,"kW"]
[null,null,null,null,null,null,"Installed cooling capacity",{"$f":"H150/H151","v":25320.499516633499},"TR"]
[null,"US$/ton CO2-eq.",null,null,{"$f":"IF(E151<>0,E146/E151,0)","v":-148.45274742045021},null,"Electricity price",{"$f":"9920497/43521217","v":0.22794622218399821},"US$/kWh"]
[null,null,null,null,null,null,"Reduction option: District cooling"]
[null,null,null,null,null,null,"Cost of cooling plant unit",2000,"US$/TR"]
[null,null,null,null,null,null,"Investment in cooling plant",{"$f":"H152*H155/1000000","v":50.640999033267001},"MUS$"]
[null,null,null,null,null,null,"Cooling plant area requirement",5786,"m2"]
[null,null,null,null,null,null,"Unit cost of land",512,"US$/m2"]
[null,null,null,null,null,null,"Investment in land",{"$f":"H157*H158/1000000","v":2.9624320000000002},"MUS$"]
[null,null,null,null,null,null,"Specific network cost",180,"US$/TR"]
[null,null,null,null,null,null,"Investment in network",{"$f":"H152*H160/1000000","v":4.5576899129940296},"MUS$"]
[null,null,null,null,null,null,"District cooling COP",1,"kW/TR"]
[null,null,null,null,null,null,"Electricity consumption",{"$f":"H152*H162*H148/1000","v":28300.2538805002},"MWh"]
[null,null,null,null,null,null,"Cost of electricity consumption",{"$f":"H163*H153","v":6450.9359589080559},"kUS$"]
[null,null,null,null,null,null,"Electricity savings",{"$f":"+H170-H163","v":14150.126940250102},"MWh"]
[null,null,null,null,null,null,"Reference option:  Local airconditioning"]
[null,null,null,null,null,null,"Chiller efficiency (COP)",1.5,"kW/TR"]
[null,null,null,null,null,null,"Stand alone cooling system",1800,"US$/TR"]
[null,null,null,null,null,null,"Investment in building airconditioning",{"$f":"H152*H168/1000000","v":45.576899129940301},"MUS$"]
[null,null,null,null,null,null,"Electricity consumption",{"$f":"H152*H167*H148/1000","v":42450.380820750303},"MWh"]
[null,null,null,null,null,null,"Cost of electricity consumption",{"$f":"H170*H153","v":9676.4039383620839},"kUS$"]

{"sheet":"Forestry","index":29,"n_rows":143,"n_cols":9,"rows_kept":143,"cut":false,"hidden":true,"merged":[[41,6,41,8],[69,6,69,8],[97,6,97,8],[127,6,127,8],[1,1,1,3],[3,1,3,3],[5,1,5,3],[6,1,6,3],[7,1,7,3],[12,6,12,8]]}
[]
[null,"Menu for Forestry options (click links below)"]
[]
[null,"Reforestation of 1000 ha"]
[null,"REDD for 1000 ha"]
[null,"Assisted regeneration of forest for 1000 ha"]
[null,"Reforestation of 1000 ha with agroforestry"]
[null,"Reforestation of 1000 ha with Silvopasture"]
[]
[]
[]
[null,"Reforestation of 1000 ha"]
[null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
[null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
[null,"Total investment",{"$f":"+H17*1000","v":600000},null,{"$f":"C15-D15","v":600000}]
[null,"Benefits (NPV)",{"$f":"-H18*1000","v":0},null,null,null,"Reduction option: Reforestation"]
[null,"Project life",20,null,null,null,"Investment",600,"US$/ha"]
[null,"Lev. investment",{"$f":"IF(C17=0,0,PMT($H14,C17,-(C15+C16)))","v":56635.755445953415},null,{"$f":"C18-D18","v":56635.755445953415},null,"Annual benefit",null,"US$/ha"]
[null,"Annual O&M",null,null,null,null,"Forest density",100,"t dry matter/ha"]
[null,"Annual fuelcost",null,null,null,null,"Carbon fraction of dry matter",0.5]
[null,"Total annual cost",{"$f":"SUM(C18:C20)","v":56635.755445953415},null,{"$f":"C21-D21","v":56635.755445953415},null,"Time for forest growth",50,"years"]
[]
[null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Reference option: No reforestation"]
[null,"Fuel  CO2-eq. emission",0,0,{"$f":"D24-C24","v":0}]
[null,"CO2 stored",{"$f":"-H19*H20*1000*44/12/H21","v":-3666.666666666667},null,{"$f":"D25-C25","v":3666.666666666667}]
[null,"Total CO2-eq. emission ",{"$f":"C24+C25","v":-3666.666666666667},{"$f":"D24+D25","v":0},{"$f":"D26-C26","v":3666.666666666667}]
[]
[null,"US$/ton CO2-eq.",null,null,{"$f":"IF(E26<>0,E21/E26,0)","v":15.446115121623658}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"REDD for 1000 ha"]
[null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
[null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
[null,"Total investment",{"$f":"-H51*44/12*H46","v":-403333.33333333337},null,{"$f":"C44-D44","v":-403333.33333333337}]
[null,"Project life",20,null,null,null,"Reduction option: Avoiding deforestation"]
[null,"Lev. investment",{"$f":"IF(C45=0,0,PMT($H43,C45,-C44))","v":-38071.813383113134},null,{"$f":"C46-D46","v":-38071.813383113134},null,"Opportunity cost",2.2000000000000002,"US$/tCO2"]
[null,"Annual O&M",null,null,null,null,"Possible future deforestation",1000,"ha"]
[null,"Annual fuelcost",null,null,null,null,"Forest density",100,"t dry matter/ha"]
[null,"Total annual cost",{"$f":"SUM(C46:C48)","v":-38071.813383113134},null,{"$f":"C49-D49","v":-38071.813383113134},null,"Carbon fraction of dry matter",0.5]
[null,null,null,null,null,null,"Time for forest growth",50,"years"]
[null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Carbon disappearing",{"$f":"+H47*H48*H49","v":50000},"tC"]
[null,"Fuel  CO2-eq. emission",0,0,{"$f":"D52-C52","v":0}]
[null,"CO2 stored",{"$f":"-H51*44/12/H50","v":-3666.666666666667},null,{"$f":"D53-C53","v":3666.666666666667},null,"Reference option: Deforestation"]
[null,"Total CO2-eq. emission ",{"$f":"C52+C53","v":-3666.666666666667},{"$f":"D52+D53","v":0},{"$f":"D54-C54","v":3666.666666666667}]
[]
[null,"US$/ton CO2-eq.",null,null,{"$f":"IF(E54<>0,E49/E54,0)","v":-10.383221831758126}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Assisted regeneration of forest for 1000 ha"]
[null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
[null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
[null,"Total investment",{"$f":"H74*1000","v":600000},null,{"$f":"C72-D72","v":600000}]
[null,"Benefits (NPV)",{"$f":"-H75*1000","v":-750000},null,null,null,"Reduction option: Assisted regeneration"]
[null,"Project life",20,null,null,null,"Investment",600,"US$/ha"]
[null,"Lev. investment",{"$f":"IF(C74=0,0,PMT($H71,C74,-(C72+C73)))","v":-14158.938861488354},null,{"$f":"C75-D75","v":-14158.938861488354},null,"Annual benefit",750,"US$/ha"]
[null,"Annual fuelcost",null,null,null,null,"Forest density",100,"t dry matter/ha"]
[null,"Total annual cost",{"$f":"SUM(C75:C76)","v":-14158.938861488354},null,{"$f":"C77-D77","v":-14158.938861488354},null,"Carbon fraction of dry matter",0.5]
[null,null,null,null,null,null,"Time for forest growth",50,"years"]
[null,"Annual emissions (tons)","Tons","Tons","Reduction"]
[null,"Fuel  CO2-eq. emission",0,0,{"$f":"D80-C80","v":0},null,"Reference option: No reforestation"]
[null,"CO2 stored",{"$f":"-H76*H77*44/12*1000/H78","v":-3666.666666666667},null,{"$f":"D81-C81","v":3666.666666666667}]
[null,"Total CO2-eq. emission ",{"$f":"C80+C81","v":-3666.666666666667},{"$f":"D80+D81","v":0},{"$f":"D82-C82","v":3666.666666666667}]
[]
[null,"US$/ton CO2-eq.",null,null,{"$f":"IF(E82<>0,E77/E82,0)","v":-3.8615287804059144}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Reforestation of 1000 ha with agroforestry"]
[null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
[null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
[null,"Total investment",{"$f":"+H102*1000","v":1350000},null,{"$f":"C100-D100","v":1350000}]
[null,"Benefits (NPV)",{"$f":"-H103*1000","v":-1380000},null,null,null,"Reduction option: Reforestation with agroforestry"]
[null,"Project life",30,null,null,null,"Investment",1350,"US$/ha"]
[null,"Lev. investment",{"$f":"IF(C102=0,0,PMT($H99,C102,-(C100+C101)))","v":-2417.5921053333359},null,{"$f":"C103-D103","v":-2417.5921053333359},null,"Annual benefit",1380,"US$/ha"]
[null,"Annual OM",null,null,null,null,"Forest density",100,"t dry matter/ha"]
[null,"Annual fuelcost",null,null,null,null,"Carbon fraction of dry matter",0.5]
[null,"Total annual cost",{"$f":"SUM(C103:C105)","v":-2417.5921053333359},null,{"$f":"C106-D106","v":-2417.5921053333359},null,"Time for forest growth",50,"years"]
[]
[null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Reference option: No reforestation"]
[null,"Fuel  CO2-eq. emission",0,0,{"$f":"D109-C109","v":0}]
[null,"CO2 stored",{"$f":"-H104*H105*44/12*1000/H106","v":-3666.666666666667},null,{"$f":"D110-C110","v":3666.666666666667}]
[null,"Total CO2-eq. emission ",{"$f":"C109+C110","v":-3666.666666666667},{"$f":"D109+D110","v":0},{"$f":"D111-C111","v":3666.666666666667}]
[]
[null,"US$/ton CO2-eq.",null,null,{"$f":"IF(E111<>0,E106/E111,0)","v":-0.65934330145454612}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Reforestation of 1000 ha with Silvopasture"]
[null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
[null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
[null,"Total investment",{"$f":"+H132*1000","v":1350000},null,{"$f":"C130-D130","v":1350000}]
[null,"Benefits (NPV)",{"$f":"-H133*1000","v":-1380000},null,null,null,"Reduction option: Reforestation with silvopasture"]
[null,"Project life",30,null,null,null,"Investment",1350,"US$/ha"]
[null,"Lev. investment",{"$f":"IF(C132=0,0,PMT($H129,C132,-(C130+C131)))","v":-2417.5921053333359},null,{"$f":"C133-D133","v":-2417.5921053333359},null,"Annual benefit",1380,"US$/ha"]
[null,"Annual benefit",null,null,null,null,"Forest density",100,"t dry matter/ha"]
[null,"Annual fuelcost",null,null,null,null,"Carbon fraction of dry matter",0.5]
[null,"Total annual cost",{"$f":"SUM(C133:C135)","v":-2417.5921053333359},null,{"$f":"C136-D136","v":-2417.5921053333359},null,"Time for forest growth",50,"years"]
[]
[null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Reference option: No reforestation"]
[null,"Fuel  CO2-eq. emission",0,0,{"$f":"D139-C139","v":0}]
[null,"CO2 stored",{"$f":"-H134*H135*44/12*1000/H136","v":-3666.666666666667},null,{"$f":"D140-C140","v":3666.666666666667}]
[null,"Total CO2-eq. emission ",{"$f":"C139+C140","v":-3666.666666666667},{"$f":"D139+D140","v":0},{"$f":"D141-C141","v":3666.666666666667}]
[]
[null,"US$/ton CO2-eq.",null,null,{"$f":"IF(E141<>0,E136/E141,0)","v":-0.65934330145454612}]

{"sheet":"Fossil fuel switch","index":30,"n_rows":53,"n_cols":9,"rows_kept":53,"cut":false,"hidden":true,"merged":[[9,6,9,8],[38,6,38,8],[1,1,1,3],[3,1,3,3],[4,1,4,3]]}
[]
[null,"Menu for Fossil Fuel Switch options (click links below)"]
[]
[null,"Switch from coal to natural gas in industry (100 TJ fuel use)"]
[null,"Switch from fuel oil to natural gas in industry (100 TJ fuel use)"]
[]
[]
[]
[null,"Fossil fuel switch from coal to natural gas in industry (100 TJ fuel use)"]
[null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
[null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
[null,"Total investment",{"$f":"+H18*1000000*100/H16","v":128196.10020202945},null,{"$f":"C12-D12","v":128196.10020202945}]
[null,"Project life",20,null,null,null,"Reduction option: Natural gas use"]
[null,"Lev. investment",{"$f":"IF(C13=0,0,PMT($H11,C13,-C12))","v":12100.804966945134},null,{"$f":"C14-D14","v":12100.804966945134},null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!D51","v":56.1},"kgCO2-eq./GJ"]
[null,"Annual O&M",{"$f":"+H19","v":0},{"$f":"+H25","v":0},{"$f":"C15-D15","v":0},null,"Natural gas price",{"$f":"+Assumptions!O29","v":3.080568720379147},"US$/GJ"]
[null,"Annual fuelcost",{"$f":"+H16*H17*1000*100/H16","v":308056.8720379147},{"$f":"H24*H23*1000*100/H16","v":200320.51282051284},{"$f":"C16-D16","v":107736.35921740186},null,"Annual fuel consumption",229,"TJ"]
[null,"Total annual cost",{"$f":"SUM(C14:C16)","v":320157.67700485984},{"$f":"SUM(D14:D16)","v":200320.51282051284},{"$f":"C17-D17","v":119837.164184347},null,"Reference natural gas price",{"$f":"+Assumptions!O29","v":3.080568720379147},"US$/GJ"]
[null,null,null,null,null,null,"Investment",{"$f":"2.239932/7.63","v":0.29356906946264744},"Mill. US$"]
[null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"O&M",0,"Mill. US$"]
[null,"Fuel  CO2-eq. emission",{"$f":"H16*H14*100/H16","v":5610},{"$f":"H24*H22*100/H16","v":9460},{"$f":"D20-C20","v":3850}]
[null,"Other",null,null,null,null,"Reference option: Coal use"]
[null,"Total CO2-eq. emission ",{"$f":"C20+C21","v":5610},{"$f":"D20+D21","v":9460},{"$f":"D22-C22","v":3850},null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!D52","v":94.600000000000009},"kgCO2-eq./GJ"]
[null,null,null,null,null,null,"Coal price",{"$f":"+Assumptions!K29","v":2.0032051282051282},"US$/GJ"]
[null,"US$/ton CO2-eq.",null,null,{"$f":"IF(E22<>0,E17/E22,0)","v":31.126536151778442},null,"Annual fuel consumption",{"$f":"+H16","v":229},"TJ"]
[null,null,null,null,null,null,"O&M",0,"Mill. US$"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Fossil fuel switch from fuel oil to natural gas in industry (100 TJ fuel use)"]
[null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
[null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
[null,"Total investment",{"$f":"+H46*1000000*100/H45","v":780941.64082323096},null,{"$f":"C41-D41","v":780941.64082323096}]
[null,"Project life",20,null,null,null,"Reduction option: Natural gas use"]
[null,"Lev. investment",{"$f":"IF(C42=0,0,PMT($H40,C42,-C41))","v":73715.366312043509},null,{"$f":"C43-D43","v":73715.366312043509},null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!D51","v":56.1},"kgCO2-eq./GJ"]
[null,"Annual O&M",null,null,{"$f":"C44-D44","v":0},null,"Reference natural gas price",{"$f":"+Assumptions!O29","v":3.080568720379147},"US$/GJ"]
[null,"Annual fuelcost",{"$f":"+H45*H44*1000*100/H45","v":308056.8720379147},{"$f":"H52*H51*1000*100/71","v":638192.38898728974},{"$f":"C45-D45","v":-330135.51694937504},null,"Annual fuel consumption",70.94,"TJ"]
[null,"Total annual cost",{"$f":"SUM(C43:C45)","v":381772.23834995821},{"$f":"SUM(D43:D45)","v":638192.38898728974},{"$f":"C46-D46","v":-256420.15063733154},null,"Investment",0.55400000000000005,"Mill. US$"]
[null,null,null,null,null,null,"O&M",0,"Mill. US$"]
[null,"Annual emissions (tons)","Tons","Tons","Reduction"]
[null,"Fuel  CO2-eq. emission",{"$f":"H45*H43*100/H45","v":5610},{"$f":"H52*H50*100/H52","v":7736.6666666666679},{"$f":"D49-C49","v":2126.6666666666679},null,"Reference option: Fuel oil use"]
[null,"Other",null,null,null,null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!D45","v":77.366666666666674},"kgCO2-eq./GJ"]
[null,"Total CO2-eq. emission ",{"$f":"C49+C50","v":5610},{"$f":"D49+D50","v":7736.6666666666679},{"$f":"D51-C51","v":2126.6666666666679},null,"Price of fuel oil",{"$f":"+Assumptions!I29","v":6.387321626458637},"US$/GJ"]
[null,null,null,null,null,null,"Annual fuel consumption",{"$f":"+H45","v":70.94},"TJ"]
[null,"US$/ton CO2-eq.",null,null,{"$f":"IF(E51<>0,E46/E51,0)","v":-120.57373854419971},null,"O&M",0,"Mill. US$"]

{"sheet":"Fugitive","index":31,"n_rows":109,"n_cols":9,"rows_kept":109,"cut":false,"hidden":true,"merged":[[10,6,10,8],[39,6,39,8],[94,6,94,8],[66,6,66,8],[1,1,1,3],[3,1,3,3],[4,1,4,3],[5,1,5,3],[6,1,6,3]]}
[]
[null,"Menu for Fugitive options (click links below)"]
[]
[null,"Reduced flaring at oil field (1 MMSCF/day)"]
[null,"Reduced flaring  at oil  refineries (1 MMSCF/day)"]
[null,"Leak reduction in natural gas pipelines (1 million m3 CH4/year leaking)"]
[null,"Efficient charcoal production (100,000 tonnes)"]
[]
[]
[null,"Reduced flaring at oil field (1 MMSCF/day)"]
[null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
[null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
[null,"Total investment",{"$f":"H18/H20*1000000","v":10866021.949364338},null,{"$f":"C13-D13","v":10866021.949364338},null,"Reference natural gas price",{"$f":"+Assumptions!O29","v":3.080568720379147},"US$/GJ"]
[null,"Project life",20,null,null,null,"Calorific value",39,"MJ/m3"]
[null,"Lev. investment",{"$f":"IF(C14=0,0,PMT($H12,C14,-C13))","v":1025675.6029909345},null,{"$f":"C15-D15","v":1025675.6029909345},null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!D51","v":56.1},"kgCO2/GJ"]
[null,"Annual O&M",{"$f":"C13*H19","v":434640.87797457352},null,{"$f":"C16-D16","v":434640.87797457352}]
[null,"Annual fuelcost",null,{"$f":"H22*H13*1000/H20","v":1241754.7322274882},{"$f":"C17-D17","v":-1241754.7322274882},null,"Reduction option: Reduced flaring"]
[null,"Total annual cost",{"$f":"SUM(C15:C17)","v":1460316.4809655081},{"$f":"SUM(D15:D17)","v":1241754.7322274882},{"$f":"C18-D18","v":218561.74873801996},null,"Investment in Activity",100,"MUS$"]
[null,null,null,null,null,null,"O&M  ",0.04]
[null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Amount of gas flared",{"$f":"2.933+2.851+3.419","v":9.2029999999999994},"MMSCF/Day"]
[null,"Fuel  CO2-eq. emission",null,null,{"$f":"D21-C21","v":0},null,"Amount of gas flared",{"$f":"H20*10335710/1000000","v":95.119539129999993},"Mm3/yr"]
[null,"Flaring of CH4",null,{"$f":"H22*H15/H20","v":22613.499908999998},null,null,"Amount of gas flared",{"$f":"H21*H14","v":3709.6620260699997},"TJ/year"]
[null,"Total CO2-eq. emission ",{"$f":"C21+C22","v":0},{"$f":"D21+D22","v":22613.499908999998},{"$f":"D23-C23","v":22613.499908999998}]
[null,null,null,null,null,null,"Reference option: Flaring"]
[null,"US$/ton CO2-eq.",null,null,{"$f":"IF(E23<>0,E18/E23,0)","v":9.6651004761555761}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Reduced flaring  at oil  refineries (1 MMSCF/day)"]
[null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
[null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
[null,"Total investment",{"$f":"H47*1000000","v":26000000},null,{"$f":"C42-D42","v":26000000},null,"Referencenatural gas price",{"$f":"+Assumptions!O29","v":3.080568720379147},"US$/GJ"]
[null,"Project life",25,null,null,null,"Calorific value",39,"MJ/m3"]
[null,"Lev. investment",{"$f":"IF(C43=0,0,PMT($H$41,C43,-C42))","v":2231073.4477373059},null,{"$f":"C44-D44","v":2231073.4477373059},null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!D51","v":56.1},"kgCO2/GJ"]
[null,"Annual O&M",{"$f":"+H48*1000000","v":3930000},null,{"$f":"C45-D45","v":3930000}]
[null,"Annual fuelcost",null,{"$f":"H51*H42*1000","v":1642750.2369668246},{"$f":"C46-D46","v":-1642750.2369668246},null,"Reduction option: Reduced flaring"]
[null,"Total annual cost",{"$f":"SUM(C44:C46)","v":6161073.4477373064},{"$f":"SUM(D44:D46)","v":1642750.2369668246},{"$f":"C47-D47","v":4518323.2107704822},null,"Investment in Activity",{"$f":"15+11","v":26},"MUS$"]
[null,null,null,null,null,null,"O&M  ",{"$f":"2.2+1.73","v":3.93},"MUS$/year"]
[null,"Annual emissions (tons)","Tons","Tons","Reduction"]
[null,"Fuel  CO2-eq. emission",null,null,{"$f":"D50-C50","v":0},null,"Reference option: Flaring"]
[null,"Flaring",null,{"$f":"+H52","v":20797.217999999997},null,null,"Amount of gas flared",533.26199999999994,"TJ/year"]
[null,"Total CO2-eq. emission ",{"$f":"C50+C51","v":0},{"$f":"D50+D51","v":20797.217999999997},{"$f":"D52-C52","v":20797.217999999997},null,"Amount of gas flared",{"$f":"H51*H43","v":20797.217999999997},"tCO2/year"]
[]
[null,"US$/ton CO2-eq.",null,null,{"$f":"IF(E52<>0,E47/E52,0)","v":217.25613544900492}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Leak reduction in natural gas pipelines (1 million m3 CH4/year leaking)"]
[null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
[null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
[null,"Total investment",{"$f":"H76/H81*1000000","v":249686.31266364327},null,{"$f":"C69-D69","v":249686.31266364327},null,"Reference natural gas price",{"$f":"+Assumptions!O29","v":3.080568720379147},"US$/GJ"]
[null,"Project life",20,null,null,null,"Calorific value",{"$f":"+Assumptions!O31","v":39},"MJ/m3"]
[null,"Lev. investment",{"$f":"IF(C70=0,0,PMT($H68,C70,-C69))","v":23568.621570366602},null,{"$f":"C71-D71","v":23568.621570366602},null,"Density of natural gas",7.18E-4,"tCH4/m3 CH4"]
[null,"Annual O&M",{"$f":"C69*H77","v":12484.315633182165},null,{"$f":"C72-D72","v":12484.315633182165},null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!D45","v":77.366666666666674},"kgCO2/GJ"]
[null,"Annual fuelcost",null,{"$f":"+H83*H69*1000/H81","v":120142.18009478675},{"$f":"C73-D73","v":-120142.18009478675},null,"GWP for CH4",{"$f":"+Assumptions!F64","v":28}]
[null,"Total annual cost",{"$f":"SUM(C71:C73)","v":36052.937203548769},{"$f":"SUM(D71:D73)","v":120142.18009478675},{"$f":"C74-D74","v":-84089.242891237984}]
[null,null,null,null,null,null,"Reduction option: No leaks"]
[null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Investment in Activity",2.8917660000000001,"MUS$"]
[null,"Fuel  CO2-eq. emission",null,null,{"$f":"D77-C77","v":0},null,"O&M  (annual monitoring)",0.05,"of investment"]
[null,"CH4 leaking",null,{"$f":"H82*H73/H81","v":20104.000000000004}]
[null,"Total CO2-eq. emission ",{"$f":"C77+C78","v":0},{"$f":"D77+D78","v":20104.000000000004},{"$f":"D79-C79","v":20104.000000000004},null,"Reference option: Leaks with CH4 emissions"]
[null,null,null,null,null,null,"Natural gas leak",1322.1,"m3 CH4/hour"]
[null,"US$/ton CO2-eq.",null,null,{"$f":"IF(E79<>0,E74/E79,0)","v":-4.1827120419437911},null,"Annual natural gas leak",{"$f":"H80*24*365/1000000","v":11.581595999999999},"Mm3 CH4/year"]
[null,null,null,null,null,null,"Annual natural gas leak",{"$f":"H81*H71*1000000","v":8315.5859280000004},"tCH4/year"]
[null,null,null,null,null,null,"Amount of gas leaking",{"$f":"H81*H70","v":451.68224399999997},"TJ/year"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Efficient charcoal production (100,000 tonnes)"]
[null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
[null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
[null,"Total investment",{"$f":"H103*1000000/H102*100000","v":2400000},null,{"$f":"C97-D97","v":2400000},null,"GWP for CH4",{"$f":"+Assumptions!F64","v":28}]
[null,"Project life",20,null,null,null,"Calorific value",39,"MJ/m3"]
[null,"Lev. investment",{"$f":"IF(C98=0,0,PMT($H96,C98,-C97))","v":226543.02178381366},null,{"$f":"C99-D99","v":226543.02178381366},null,"Non-renewable biomass",0.82]
[null,"Annual O&M",null,null,{"$f":"C100-D100","v":0}]
[null,"Total annual cost",{"$f":"SUM(C99:C100)","v":226543.02178381366},{"$f":"SUM(D99:D100)","v":0},{"$f":"C101-D101","v":226543.02178381366},null,"Reduction option: New process"]
[null,null,null,null,null,null,"Size of charcoal plant",500000,"t charcoal/year"]
[null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Investment",12,"MUS$"]
[null,"CO2-eq. emission",{"$f":"1/H105*H99*0.5*44/12*100000","v":406306.30630630627},{"$f":"1/H109*H99*0.5*44/12*100000","v":501111.11111111112},{"$f":"D104-C104","v":94804.804804804851},null,"CH4 emission factor",2.4E-2,"tCH4/t charcoal"]
[null,"CH4 emissions",{"$f":"H104*H97*100000","v":67200},{"$f":"H108*H97*100000","v":128800},{"$f":"D105-C105","v":61600},null,"Gravimetric yield",0.37,"charcoal/dry wood"]
[null,"Total CO2-eq. emission ",{"$f":"C104+C105","v":473506.30630630627},{"$f":"D104+D105","v":629911.11111111112},{"$f":"D106-C106","v":156404.80480480485},null,"O&M  ","neglectable"]
[null,null,null,null,null,null,"Reference option: Old process"]
[null,"US$/ton CO2-eq.",null,null,{"$f":"IF(E106<>0,E101/E106,0)","v":1.4484402961056226},null,"CH4 emission factor",4.5999999999999999E-2,"tCH4/t charcoal"]
[null,null,null,null,null,null,"Gravimetric yield",0.3,"charcoal/dry wood"]

{"sheet":"Geothermal","index":32,"n_rows":56,"n_cols":27,"rows_kept":56,"cut":false,"hidden":true,"merged":[[1,1,1,3],[2,1,2,3],[35,6,35,8],[7,24,7,26],[12,24,12,26],[20,24,20,26]]}
[]
[null,"Menu for Geothermal options (click links below)"]
[null,"1 MW Geothermal power"]
[null,"Geothermal heating (1000 m2) versus coal boilers"]
[]
[]
[null,"1 MW Geothermal power - 2025",null,null,null,null,null,null,null,null,"1 MW Geothermal power - 2030",null,null,null,null,null,null,null,null,"1 MW Geothermal power - 2050"]
[null,"Costs in","Reduction","Reference","Increase",null,"General inputs:",null,null,null,"Costs in","Reduction","Reference","Increase",null,"General inputs:",null,null,null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
[null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2},null,null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2},null,null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
[null,"Total investment",{"$f":"H16*H15*1000","v":4266071.4285714282},null,{"$f":"C10-D10","v":4266071.4285714282},null,"Reference electricity price",{"$f":"+Assumptions!C35","v":0.2},"US$/kWh",null,"Total investment",{"$f":"Q16*Q15*1000","v":3763988.0952380956},null,{"$f":"L10-M10","v":3763988.0952380956},null,"Reference electricity price",{"$f":"+Assumptions!C35","v":0.2},"US$/kWh",null,"Total investment",{"$f":"Z16*Z15*1000","v":3261904.7619047621},null,{"$f":"U10-V10","v":3261904.7619047621},null,"Reference electricity price",{"$f":"+Assumptions!C35","v":0.2},"US$/kWh"]
[null,"Project life",20,null,null,null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!C39","v":0.48549999999999999},"tCO2/MWh",null,"Project life",20,null,null,null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!C39","v":0.48549999999999999},"tCO2/MWh",null,"Project life",20,null,null,null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!C39","v":0.48549999999999999},"tCO2/MWh"]
[null,"Lev. investment",{"$f":"IF(C11=0,0,PMT($H9,C11,-C10))","v":402686.9635725675},null,{"$f":"C12-D12","v":402686.9635725675},null,null,null,null,null,"Lev. investment",{"$f":"IF(L11=0,0,PMT($Q9,L11,-L10))","v":355293.84877230803},null,{"$f":"L12-M12","v":355293.84877230803},null,null,null,null,null,"Lev. investment",{"$f":"IF(U11=0,0,PMT($Z9,U11,-U10))","v":307900.73397204833},null,{"$f":"U12-V12","v":307900.73397204833}]
[null,"Annual O&M",{"$f":"C10*H14","v":127982.14285714284},null,{"$f":"C13-D13","v":127982.14285714284},null,"Reduction option: Geothermal Power",null,null,null,"Annual O&M",{"$f":"L10*Q14","v":112919.64285714287},null,{"$f":"L13-M13","v":112919.64285714287},null,"Reduction option: Geothermal Power",null,null,null,"Annual O&M",{"$f":"U10*Z14","v":97857.142857142855},null,{"$f":"U13-V13","v":97857.142857142855},null,"Reduction option: Geothermal Power"]
[null,"Annual fuelcost",null,{"$f":"H18*H10*1000/H15","v":1263000},{"$f":"C14-D14","v":-1263000},null,"O&M  ",0.03,null,null,"Annual fuelcost",null,{"$f":"Q18*Q10*1000/Q15","v":1263000},{"$f":"L14-M14","v":-1263000},null,"O&M  ",0.03,null,null,"Annual fuelcost",null,{"$f":"Z18*Z10*1000/Z15","v":1263000},{"$f":"U14-V14","v":-1263000},null,"O&M  ",0.03]
[null,"Total annual cost",{"$f":"SUM(C12:C14)","v":530669.10642971029},{"$f":"SUM(D12:D14)","v":1263000},{"$f":"C15-D15","v":-732330.89357028971},null,"Activity",1,"MW",null,"Total annual cost",{"$f":"SUM(L12:L14)","v":468213.49162945093},{"$f":"SUM(M12:M14)","v":1263000},{"$f":"L15-M15","v":-794786.50837054907},null,"Activity",1,"MW",null,"Total annual cost",{"$f":"SUM(U12:U14)","v":405757.87682919117},{"$f":"SUM(V12:V14)","v":1263000},{"$f":"U15-V15","v":-857242.12317080889},null,"Activity",1,"MW"]
[null,null,null,null,null,null,"Investment in Activity",{"$f":"(3775+3392)/2/0.84","v":4266.0714285714284},"US$/kW",null,null,null,null,null,null,"Investment in Activity",{"$f":"(H16+Z16)/2","v":3763.9880952380954},"US$/kW",null,null,null,null,null,null,"Investment in Activity",{"$f":"2740/0.84","v":3261.9047619047619},"US$/kW"]
[null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Capacity factor",6315,"Full time hours",null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Capacity factor",6315,"Full time hours",null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Capacity factor",6315,"Full time hours"]
[null,"Fuel  CO2-eq. emission",0,{"$f":"H18*H11/H15","v":3065.9324999999999},{"$f":"D18-C18","v":3065.9324999999999},null,"Electricity production",{"$f":"H15*H17","v":6315},"MWh/year",null,"Fuel  CO2-eq. emission",0,{"$f":"Q18*Q11/Q15","v":3065.9324999999999},{"$f":"M18-L18","v":3065.9324999999999},null,"Electricity production",{"$f":"Q15*Q17","v":6315},"MWh/year",null,"Fuel  CO2-eq. emission",0,{"$f":"Z18*Z11/Z15","v":3065.9324999999999},{"$f":"V18-U18","v":3065.9324999999999},null,"Electricity production",{"$f":"Z15*Z17","v":6315},"MWh/year"]
[null,"Other",null,null,null,null,"Cost of electricity produced",{"$f":"C15/H18/1000","v":8.4033112657119602E-2},"US$/kWh",null,"Other",null,null,null,null,"Cost of electricity produced",{"$f":"L15/Q18/1000","v":7.4143070725170374E-2},"US$/kWh",null,"Other",null,null,null,null,"Cost of electricity produced",{"$f":"U15/Z18/1000","v":6.425302879322109E-2},"US$/kWh"]
[null,"Total CO2-eq. emission ",{"$f":"C18+C19","v":0},{"$f":"D18+D19","v":3065.9324999999999},{"$f":"D20-C20","v":3065.9324999999999},null,null,null,null,null,"Total CO2-eq. emission ",{"$f":"L18+L19","v":0},{"$f":"M18+M19","v":3065.9324999999999},{"$f":"M20-L20","v":3065.9324999999999},null,null,null,null,null,"Total CO2-eq. emission ",{"$f":"U18+U19","v":0},{"$f":"V18+V19","v":3065.9324999999999},{"$f":"V20-U20","v":3065.9324999999999}]
[null,null,null,null,null,null,"Reference option: No geothermal plant",null,null,null,null,null,null,null,null,"Reference option: No geothermal plant",null,null,null,null,null,null,null,null,"Reference option: No geothermal plant"]
[null,"US$/ton CO2-eq.",null,null,{"$f":"IF(E20<>0,E15/E20,0)","v":-238.86073603064963},null,null,null,null,null,"US$/ton CO2-eq.",null,null,{"$f":"IF(N20<>0,N15/N20,0)","v":-259.23157420150284},null,null,null,null,null,"US$/ton CO2-eq.",null,null,{"$f":"IF(W20<>0,W15/W20,0)","v":-279.60241237235618}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Geothermal heating (1000 m2) versus coal boilers"]
[null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
[null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
[null,"Total investment",{"$f":"(H43+H44)*H42","v":13475.238176980518},null,{"$f":"C38-D38","v":13475.238176980518}]
[null,"Project life",20,20,null,null,"Reduction option: Geothermal heating"]
[null,"Lev. investment",{"$f":"IF(C39=0,0,PMT($H37,C39,-C38))","v":1271.9671566124064},{"$f":"IF(D39=0,0,PMT($H37,D39,-D38))","v":0},{"$f":"C40-D40","v":1271.9671566124064},null,"Natural gas price",{"$f":"+Assumptions!O29","v":3.080568720379147},"US$/GJ"]
[null,"Annual O&M",{"$f":"H45*H42","v":1087.1742053614855},null,{"$f":"C41-D41","v":1087.1742053614855},null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!D51","v":56.1},"kgCO2/GJ"]
[null,"Annual fuelcost",{"$f":"H46*H42*H47*H40/1000","v":2.4028436018957344},{"$f":"+H56*H40","v":1980.3656059580233},{"$f":"C42-D42","v":-1977.9627623561275},null,"Heated area",1000,"m2"]
[null,"Total annual cost",{"$f":"SUM(C40:C42)","v":2361.5442055757876},{"$f":"SUM(D40:D42)","v":1980.3656059580233},{"$f":"C43-D43","v":381.17859961776435},null,"Heat supply",{"$f":"80/7.64","v":10.471204188481677},"US$/m2"]
[null,null,null,null,null,null,"Reinjection wells",{"$f":"7*6/7.64/1.83","v":3.0040339884988412},"US$/m2"]
[null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"O&M  ",{"$f":"15.2/7.64/1.83","v":1.0871742053614855},"US$/m2"]
[null,"Fuel  CO2-eq. emission",{"$f":"H46*H42*H47*H41/1000","v":43.758000000000003},{"$f":"H56*H51/1000","v":60.814285714285724},{"$f":"D46-C46","v":17.056285714285721},null,"Natural gas consumption",0.02,"M3 gas/m2 area"]
[null,"Other",null,null,null,null,"Energy in natural gas",{"$f":"+Assumptions!O31","v":39},"MJ/m3 N-gas"]
[null,"Total CO2-eq. emission ",{"$f":"C46+C47","v":43.758000000000003},{"$f":"D46+D47","v":60.814285714285724},{"$f":"D48-C48","v":17.056285714285721},null,"Natura gas consumption",{"$f":"H46*H42*H47","v":780},"MJ"]
[null,null,null,null,null,null,"Reference option: Coal fired boilers"]
[null,"US$/ton CO2-eq.",null,null,{"$f":"IF(E48<>0,E43/E48,0)","v":22.348277110443988},null,"Coal prices",{"$f":"+Assumptions!K29","v":2.0032051282051282},"US$/GJ"]
[null,null,null,null,null,null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!D52","v":94.600000000000009},"kgCO2/GJ"]
[null,null,null,null,null,null,"Heat consumption",100,"kWh/m2"]
[null,null,null,null,null,null,"Boiler efficiency",0.7]
[null,null,null,null,null,null,"District heating loss",0.2]
[null,null,null,null,null,null,"Total heat consumption",{"$f":"H52*3.6*H42/1000","v":360},"GJ"]
[null,null,null,null,null,null,"Coal consumption",{"$f":"H55/(1-H54)/H53","v":642.85714285714289},"GJ"]

{"sheet":"HFCs, PFCs, SF6","index":33,"n_rows":26,"n_cols":9,"rows_kept":26,"cut":false,"hidden":true,"merged":[[7,6,7,8],[1,1,1,3],[2,1,2,3]]}
[]
[null,"Menu for Industrial Gas options (click links below)"]
[null,"Reduced PFCs from aluminum production (100,000 tAl/year)"]
[]
[]
[]
[null,"Reduced PFCs from aluminum production (100,000 tAl/year)"]
[null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
[null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
[null,"Total investment",{"$f":"+H19/H12*100000","v":19573.792242509011},null,null,null,"1 tonne CF4 = ",6500,"tonnes CO2"]
[null,"Project life",20,null,null,null,"1 tonne C2F6 = ",9200,"tonnes CO2"]
[null,"Lev. investment",{"$f":"IF(C11=0,0,PMT($H9,C11,-C10))","v":1847.6275176610675},null,{"$f":"C12-D12","v":1847.6275176610675},null,"Aliminium production",306001,"tAl/year"]
[null,"Annual O&M",{"$f":"+H21/H12*100000","v":1226.4665801745746},null,{"$f":"C13-D13","v":1226.4665801745746},null,"Reference electricity price",{"$f":"+Assumptions!C35","v":0.2},"US$/kWh"]
[null,"Annual fuelcost",{"$f":"H12*H24*1000*H20*H13/(H12/1000)","v":727.43309989183035},null,{"$f":"C14-D14","v":727.43309989183035},null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!C39","v":0.48549999999999999},"tCO2/MWh"]
[null,"Total annual cost",{"$f":"SUM(C12:C14)","v":3801.5271977274724},{"$f":"SUM(D12:D14)","v":0},{"$f":"C15-D15","v":3801.5271977274724}]
[null,null,null,null,null,null,"Reduction option: Reduced anode effect"]
[null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"CF4-eq. emission coefficient",1.0999999999999999E-2,"kgCF4/tAl"]
[null,"Fuel  CO2-eq. emission",null,{"$f":"H12*H24*1000*H20*H14/H12*100000","v":176584.38499874179},{"$f":"D18-C18","v":176584.38499874179},null,"C2F6-eq. emission coefficient",1.9E-3,"kgC2F6/tAl"]
[null,"Other",{"$f":"+H12*(H17*H10+H18*H11)/1000/H12*1000000","v":88980},{"$f":"+H12*(H25*H10+H26*H11)/1000/H12*100000","v":24284},{"$f":"D19-C19","v":-64696},null,"Investment",{"$f":"19798+40098","v":59896},"US$"]
[null,"Total CO2-eq. emission ",{"$f":"C18+C19","v":88980},{"$f":"D18+D19","v":200868.38499874179},{"$f":"D20-C20","v":111888.38499874179},null,"Electricity savings",2.5999999999999998E-4]
[null,null,null,null,null,null,"O&M",3753,"US$/year"]
[null,"US$/ton CO2-eq.",null,null,{"$f":"IF(E20<>0,E15/E20,0)","v":3.397606639661678E-2}]
[null,null,null,null,null,null,"Reference option: No change"]
[null,null,null,null,null,null,"Electricity consumption",{"$f":"4280678/H12","v":13.989098074842893},"MWh/tAl"]
[null,null,null,null,null,null,"CF4-eq. emission coefficient",0.03,"kgCF4/tAl"]
[null,null,null,null,null,null,"C2F6-eq. emission coefficient",5.1999999999999998E-3,"kgC2F6/tAl"]

{"sheet":"Hydro","index":34,"n_rows":83,"n_cols":27,"rows_kept":83,"cut":false,"hidden":true,"merged":[[10,24,10,26],[15,24,15,26],[1,1,1,3],[3,1,3,3],[4,1,4,3],[5,1,5,3],[10,15,10,17],[15,15,15,17],[39,6,39,8],[44,6,44,8],[68,6,68,8],[71,6,71,8],[78,6,78,8],[51,6,51,8]]}
[]
[null,"Menu for Hydro Power options (click links below)"]
[]
[null,"1 MW Hydro power connected to main grid"]
[null,"1 MW Mini hydro power connected to main grid"]
[null,"1 MW Mini hydro power off-grid"]
[]
[]
[]
[null,"1 MW Hydro power connected to main grid in 2025",null,null,null,null,null,null,null,null,"1 MW Hydro power connected to main grid in 2030",null,null,null,null,null,null,null,null,"1 MW Hydro power connected to main grid in 2050"]
[null,"Costs in","Reduction","Reference","Increase",null,"General inputs:",null,null,null,"Costs in","Reduction","Reference","Increase",null,"General inputs:",null,null,null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
[null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"Assumptions!$C$13","v":7.0000000000000007E-2},null,null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"Assumptions!$C$13","v":7.0000000000000007E-2},null,null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"Assumptions!$C$13","v":7.0000000000000007E-2}]
[null,"Total investment",{"$f":"H19*1000","v":1138100},null,{"$f":"C13-D13","v":1138100},null,"Reference electricity price",{"$f":"+Assumptions!C35","v":0.2},"US$/kWh",null,"Total investment",{"$f":"Q19*1000","v":1138100},null,{"$f":"L13-M13","v":1138100},null,"Reference electricity price",{"$f":"+Assumptions!C35","v":0.2},"US$/kWh",null,"Total investment",{"$f":"Z19*1000","v":1138100},null,{"$f":"U13-V13","v":1138100},null,"Reference electricity price",{"$f":"+Assumptions!C35","v":0.2},"US$/kWh"]
[null,"Project life",25,null,null,null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!C39","v":0.48549999999999999},"tCO2/MWh",null,"Project life",25,null,null,null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!C39","v":0.48549999999999999},"tCO2/MWh",null,"Project life",25,null,null,null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!C39","v":0.48549999999999999},"tCO2/MWh"]
[null,"Lev. investment",{"$f":"IF(C14=0,0,PMT($H$12,C14,-C13))","v":97660.949648839538},null,{"$f":"C15-D15","v":97660.949648839538},null,null,null,null,null,"Lev. investment",{"$f":"IF(L14=0,0,PMT($Q$12,L14,-L13))","v":97660.949648839538},null,{"$f":"L15-M15","v":97660.949648839538},null,null,null,null,null,"Lev. investment",{"$f":"IF(U14=0,0,PMT($Z$12,U14,-U13))","v":97660.949648839538},null,{"$f":"U15-V15","v":97660.949648839538}]
[null,"Annual O&M",{"$f":"C13*H17","v":5690.5},null,{"$f":"C16-D16","v":5690.5},null,"Reduction option: Hydro Power",null,null,null,"Annual O&M",{"$f":"L13*Q17","v":5690.5},null,{"$f":"L16-M16","v":5690.5},null,"Reduction option: Hydro Power",null,null,null,"Annual O&M",{"$f":"U13*Z17","v":5690.5},null,{"$f":"U16-V16","v":5690.5},null,"Reduction option: Hydro Power"]
[null,"Annual fuelcost",null,{"$f":"H21*1000*H13/H18","v":792200},{"$f":"C17-D17","v":-792200},null,"O&M  ",5.0000000000000001E-3,null,null,"Annual fuelcost",null,{"$f":"Q21*1000*Q13/Q18","v":792200},{"$f":"L17-M17","v":-792200},null,"O&M  ",5.0000000000000001E-3,null,null,"Annual fuelcost",null,{"$f":"Z21*1000*Z13/Z18","v":792200},{"$f":"U17-V17","v":-792200},null,"O&M  ",5.0000000000000001E-3]
[null,"Total annual cost",{"$f":"SUM(C15:C17)","v":103351.44964883954},{"$f":"SUM(D15:D17)","v":792200},{"$f":"C18-D18","v":-688848.55035116046},null,"Activity",190,"MW",null,"Total annual cost",{"$f":"SUM(L15:L17)","v":103351.44964883954},{"$f":"SUM(M15:M17)","v":792200},{"$f":"L18-M18","v":-688848.55035116046},null,"Activity",190,"MW",null,"Total annual cost",{"$f":"SUM(U15:U17)","v":103351.44964883954},{"$f":"SUM(V15:V17)","v":792200},{"$f":"U18-V18","v":-688848.55035116046},null,"Activity",190,"MW"]
[null,null,null,null,null,null,"Investment in Activity",1138.0999999999999,"US$/kW",null,null,null,null,null,null,"Investment in Activity",1138.0999999999999,"US$/kW",null,null,null,null,null,null,"Investment in Activity",1138.0999999999999,"US$/kW"]
[null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Capacity factor",3961,"Full time hours",null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Capacity factor",3961,"Full time hours",null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Capacity factor",3961,"Full time hours"]
[null,"Fuel  CO2-eq. emission",null,{"$f":"H21*H14/H18","v":1923.0654999999999},{"$f":"D21-C21","v":1923.0654999999999},null,"Electricity production",{"$f":"H18*H20","v":752590},"MWh/ year",null,"Fuel  CO2-eq. emission",null,{"$f":"Q21*Q14/Q18","v":1923.0654999999999},{"$f":"M21-L21","v":1923.0654999999999},null,"Electricity production",{"$f":"Q18*Q20","v":752590},"MWh/ year",null,"Fuel  CO2-eq. emission",null,{"$f":"Z21*Z14/Z18","v":1923.0654999999999},{"$f":"V21-U21","v":1923.0654999999999},null,"Electricity production",{"$f":"Z18*Z20","v":752590},"MWh/ year"]
[null,"Other",null,null,null,null,"Cost of electricity produced",{"$f":"+C18/H21","v":0.13732769455990584},"US$/kWh",null,"Other",null,null,null,null,"Cost of electricity produced",{"$f":"+L18/Q21","v":0.13732769455990584},"US$/kWh",null,"Other",null,null,null,null,"Cost of electricity produced",{"$f":"+U18/Z21","v":0.13732769455990584},"US$/kWh"]
[null,"Total CO2-eq. emission ",{"$f":"C21+C22","v":0},{"$f":"D21+D22","v":1923.0654999999999},{"$f":"D23-C23","v":1923.0654999999999},null,null,null,null,null,"Total CO2-eq. emission ",{"$f":"L21+L22","v":0},{"$f":"M21+M22","v":1923.0654999999999},{"$f":"M23-L23","v":1923.0654999999999},null,null,null,null,null,"Total CO2-eq. emission ",{"$f":"U21+U22","v":0},{"$f":"V21+V22","v":1923.0654999999999},{"$f":"V23-U23","v":1923.0654999999999}]
[null,null,null,null,null,null,"Reference option: No hydro power plant",null,null,null,null,null,null,null,null,"Reference option: No hydro power plant",null,null,null,null,null,null,null,null,"Reference option: No hydro power plant"]
[null,"US$/ton CO2-eq.",null,null,{"$f":"IF(E23<>0,E18/E23,0)","v":-358.20337391064447},null,null,null,null,null,"US$/ton CO2-eq.",null,null,{"$f":"IF(N23<>0,N18/N23,0)","v":-358.20337391064447},null,null,null,null,null,"US$/ton CO2-eq.",null,null,{"$f":"IF(W23<>0,W18/W23,0)","v":-358.20337391064447}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"1 MW Mini hydro power connected to main grid 2020"]
[null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
[null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"Assumptions!$C$13","v":7.0000000000000007E-2}]
[null,"Total investment",{"$f":"H48*1000","v":4500000},null,{"$f":"C42-D42","v":4500000},null,"Reference electricity price",{"$f":"+Assumptions!C35","v":0.2},"US$/kWh"]
[null,"Project life",20,null,null,null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!C39","v":0.48549999999999999},"tCO2/MWh"]
[null,"Lev. investment",{"$f":"IF(C43=0,0,PMT($H$41,C43,-C42))","v":424768.16584465059},null,{"$f":"C44-D44","v":424768.16584465059}]
[null,"Annual O&M",{"$f":"C42*H46","v":22500},null,{"$f":"C45-D45","v":22500},null,"Reduction option: Hydro Power"]
[null,"Annual fuelcost",null,{"$f":"H50*1000*H42/H47","v":800000},{"$f":"C46-D46","v":-800000},null,"O&M  ",5.0000000000000001E-3,"Of investment"]
[null,"Total annual cost",{"$f":"SUM(C44:C46)","v":447268.16584465059},{"$f":"SUM(D44:D46)","v":800000},{"$f":"C47-D47","v":-352731.83415534941},null,"Activity",1,"MW"]
[null,null,null,null,null,null,"Investment in Activity",4500,"US$/kW"]
[null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Capacity factor",4000,"Full time hours"]
[null,"Fuel  CO2-eq. emission",null,{"$f":"H50*H43/H47","v":1942},{"$f":"D50-C50","v":1942},null,"Electricity production",{"$f":"H47*H49","v":4000},"MWh/ year"]
[null,"Other"]
[null,"Total CO2-eq. emission ",{"$f":"C50+C51","v":0},{"$f":"D50+D51","v":1942},{"$f":"D52-C52","v":1942},null,"Reference option: No hydro power plant"]
[]
[null,"US$/ton CO2-eq.",null,null,{"$f":"IF(E52<>0,E47/E52,0)","v":-181.63328226331072}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"1 MW Mini hydro power off-grid"]
[null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
[null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+Assumptions!C13","v":7.0000000000000007E-2}]
[null,"Total investment",{"$f":"H75*1000","v":4000000},null,{"$f":"C71-D71","v":4000000}]
[null,"Project life",20,null,null,null,"Reduction option: Hydro Power"]
[null,"Lev. investment",{"$f":"IF(C72=0,0,PMT($H$70,C72,-C71))","v":377571.70297302277},null,{"$f":"C73-D73","v":377571.70297302277},null,"O&M  ",5.0000000000000001E-3,"Of investment"]
[null,"Annual O&M",{"$f":"C71*H73","v":20000},null,{"$f":"C74-D74","v":20000},null,"Activity",1,"MW"]
[null,"Annual fuelcost",null,{"$f":"H82*H83","v":452412.61183851829},{"$f":"C75-D75","v":-452412.61183851829},null,"Investment in Activity",4000,"US$/kW"]
[null,"Total annual cost",{"$f":"SUM(C73:C75)","v":397571.70297302277},{"$f":"SUM(D73:D75)","v":452412.61183851829},{"$f":"C76-D76","v":-54840.908865495527},null,"Capacity factor",4000,"Full time hours"]
[null,null,null,null,null,null,"Electricity production",{"$f":"H74*H76","v":4000},"MWh/ year"]
[null,"Annual emissions (tons)","Tons","Tons","Reduction"]
[null,"Fuel  CO2-eq. emission",0,{"$f":"H82*H80/1000","v":3231.9999999999995},{"$f":"D79-C79","v":3231.9999999999995},null,"Reference option: Existing diesel generator"]
[null,"Other",null,null,null,null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!D46","v":74.066666666666663},"kgCO2-eq./GJ"]
[null,"Total CO2-eq. emission ",{"$f":"C79+C80","v":0},{"$f":"D79+D80","v":3231.9999999999995},{"$f":"D81-C81","v":3231.9999999999995},null,"Efficiency of diesel",0.33]
[null,null,null,null,null,null,"Diesel consumption",{"$f":"H77*3.6/H81","v":43636.363636363632},"GJ"]
[null,"US$/ton CO2-eq.",null,null,{"$f":"IF(E81<>0,E76/E81,0)","v":-16.968102990561736},null,"Diesel price",{"$f":"+Assumptions!G29","v":10.367789021299378},"US$/GJ"]

{"sheet":"Landfills","index":35,"n_rows":197,"n_cols":9,"rows_kept":197,"cut":false,"hidden":true,"merged":[[181,6,181,8],[156,6,156,8],[131,6,131,8],[1,1,1,3],[3,1,3,3],[4,1,4,3],[6,1,6,3],[103,6,103,8],[12,6,12,8],[47,6,47,8],[76,6,76,8],[94,1,95,4]]}
[]
[null,"Menu for Landfills options (click links below)"]
[]
[null,"Landfill gas plant with power production"]
[null,"Composting of Municipal Solid Waste (1000 ton/day)"]
[null,"Incineration plant"]
[null,"Landfill gas flaring"]
[null,"Biogas from MSW"]
[null,"Refuce Derived Fuel (RDF) from MSW (1000 t MSW/day)"]
[null,"Recycling of plastics"]
[]
[null,"Landfill gas plant with power production - 200 t/day"]
[null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
[null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
[null,"Total investment",{"$f":"H19+H20","v":4881677},null,{"$f":"C15-D15","v":4881677},null,"Reference electricity price",{"$f":"+Assumptions!C35","v":0.2},"US$/kWh"]
[null,"Project life (years)",20,null,null,null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!C39","v":0.48549999999999999},"tCO2/MWh"]
[null,"Ann. Levelized investment",{"$f":"IF(C16=0,0,PMT(+H14,C16,-C15))","v":460795.77456355921},null,{"$f":"C17-D17","v":460795.77456355921}]
[null,"Ann. O&M",{"$f":"+H21","v":568884.52380952379},null,{"$f":"C18-D18","v":568884.52380952379},null,"The mitigation option: Landfill gas plant"]
[null,"Ann. Fuelcost",null,{"$f":"H36*1000*H15","v":6313028.0327868871},{"$f":"C19-D19","v":-6313028.0327868871},null,"Cost of CH4 collection and flaring system",2481096,"US$"]
[null,"Total annual cost",{"$f":"SUM(C17:C19)","v":1029680.298373083},{"$f":"SUM(D17:D19)","v":6313028.0327868871},{"$f":"C20-D20","v":-5283347.7344138045},null,"Cost of power generation & connection",2400581,"US$"]
[null,null,null,null,null,null,"O&M",{"$f":"11946575/21","v":568884.52380952379},"US$/year"]
[null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"1 tonne CH4 = ",{"$f":"+Assumptions!F64","v":28},"tonnes CO2"]
[null,"Fuel  CO2-eq. emission",null,{"$f":"H36*H41","v":0},{"$f":"D23-C23","v":0},null,"Solid waste",200,"tonnes/day"]
[null,"CH4 emission",null,{"$f":"H30*H22","v":165886.95200000002},null,null,"Annual waste recieved",{"$f":"H23*365","v":73000},"tonnes/yr"]
[null,"Total CO2-eq. emission ",{"$f":"C23+C24","v":0},{"$f":"D23+D24","v":165886.95200000002},{"$f":"D25-C25","v":165886.95200000002},null,"Organic carbon content ",0.17]
[null,null,null,null,null,null,"Degradable organic carbon emitted",0.77]
[null,"US$/ton CO2-eq.",null,null,{"$f":"IF(E25<>0,E20/E25,0)","v":-31.84908560146312},null,"Fraction of CH4 in landfill gas",0.5]
[null,null,null,null,null,null,"Emission factor",{"$f":"1000*H25*H26*H27*16/12","v":87.266666666666666},"kgCH4/ton waste"]
[null,null,null,null,null,null,"Fraction of Waste Disposed to SWDS",0.93]
[null,null,null,null,null,null,"Annual CH4 production",{"$f":"H24*H28*H29/1000","v":5924.5340000000006},"tonnes CH4"]
[null,null,null,null,null,null,"CH4 density",0.67100000000000004,"kg/m3"]
[null,null,null,null,null,null,"Annual CH4 production",{"$f":"H24*H28*H29/H31","v":8829409.8360655755},"m3 CH4"]
[null,null,null,null,null,null,"CH4 calorific value",39,"MJ/m3"]
[null,null,null,null,null,null,"Capacity factor",{"$f":"8000/8760","v":0.91324200913242004}]
[null,null,null,null,null,null,"Size of generator",{"$f":"H32*H33/3.6/1000*H37/(8760*H34)","v":3.9456425204918042},"MW"]
[null,null,null,null,null,null,"Electricity produced",{"$f":"H35*8760*H34","v":31565.140163934433},"MWh"]
[null,null,null,null,null,null,"Generator elec. efficiency",0.33]
[null,null,null,null,null,null,"Annual fuel used",{"$f":"H36*3.6","v":113634.50459016397},"GJ"]
[]
[null,null,null,null,null,null,"Reference option: No landfill gas plant"]
[]
[]
[]
[]
[]
[]
[null,"Composting of Municipal Solid Waste - 1000 t/day"]
[null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
[null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
[null,"Total investment",{"$f":"+H60*1000000","v":8127776.0625000009},null,{"$f":"C50-D50","v":8127776.0625000009},null,"1 tonne CH4 = ",{"$f":"+Assumptions!F64","v":28},"tonnes CO2"]
[null,"Project life (years)",15]
[null,"Ann. Levelized investment",{"$f":"IF(C51=0,0,PMT(+H49,C51,-C50))","v":892386.12243601226},null,{"$f":"C52-D52","v":892386.12243601226},null,"The mitigation option: Composting plant"]
[null,"Ann. O&M",{"$f":"H61*H56","v":144636.953125},null,{"$f":"C53-D53","v":144636.953125},null,"MSW processed",1000,"tonnes/day"]
[null,"Annual income",null,{"$f":"H56*H57+H58*H59","v":1268140.0497151499},null,null,"Annual waste received",{"$f":"H53*365","v":365000},"tonnes/yr"]
[null,"Ann. Fuelcost",null,null,{"$f":"C55-D55","v":0},null,"Compost production",50,"Tonnes/day"]
[null,"Total annual cost",{"$f":"SUM(C52:C55)","v":1037023.0755610123},{"$f":"SUM(D52:D55)","v":1268140.0497151499},{"$f":"C56-D56","v":-231116.97415413766},null,"Compost production",{"$f":"H55*365","v":18250},"Tonnes/year"]
[null,null,null,null,null,null,"Sales price of compost",{"$f":"900000/16000","v":56.25},"US$/ton"]
[null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Amount of recycled plastic",2000,"Tonnes/year"]
[null,"Fuel  CO2-eq. emission",null,null,{"$f":"D59-C59","v":0},null,"Sales price of plastic",{"$f":"2000000/16557.83","v":120.78877485757492},"US$/ton"]
[null,"CH4 emission",null,{"$f":"H70*H50","v":5515709.472000001},null,null,"Investment",{"$f":"650222.085/16000/5","v":8.1277760625000006},"Million US$"]
[null,"Total CO2-eq. emission ",{"$f":"C59+C60","v":0},{"$f":"D59+D60","v":5515709.472000001},{"$f":"D61-C61","v":5515709.472000001},null,"O&M",{"$f":"126805/16000","v":7.9253125000000004},"US$/ton waste"]
[]
[null,"US$/ton CO2-eq.",null,null,{"$f":"IF(E61<>0,E56/E61,0)","v":-4.1901585884351236E-2},null,"Reference option: No composting plant"]
[null,null,null,null,null,null,"Organic carbon content ",0.9]
[null,null,null,null,null,null,"Degradable organic carbon emitted",0.78]
[null,null,null,null,null,null,"Fraction of CH4 in landfill gas",0.62,"(IPCCC 2006 Guideline)"]
[null,null,null,null,null,null,{"$f":"+G54","v":"Annual waste received"},{"$f":"+H54","v":365000},"tonnes/yr"]
[null,null,null,null,null,null,"Emission factor",{"$f":"H53*H64*H65*H66*16/12","v":580.32000000000005},"kgCH4/ton waste"]
[null,null,null,null,null,null,"Fraction of Waste Disposed to SWDS",0.93]
[null,null,null,null,null,null,"Annual CH4 production",{"$f":"H54*H68*H69/1000","v":196989.62400000004},"tonnes CH4"]
[]
[]
[]
[]
[]
[null,"4 MW Incineration plant (200 tonnes/day)"]
[null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
[null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
[null,"Total investment",{"$f":"H82","v":57778401},null,{"$f":"C79-D79","v":57778401},null,"Reference electricity price",{"$f":"+Assumptions!C35","v":0.2},"US$/kWh"]
[null,"Project life (years)",20,null,null,null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!C39","v":0.48549999999999999},"tCO2/MWh"]
[null,"Ann. Levelized investment",{"$f":"IF(C80=0,0,PMT(+H78,C80,-C79))","v":5453872.3151570503},null,{"$f":"C81-D81","v":5453872.3151570503},null,"The mitigation option: Incineration plant"]
[null,"Ann. O&M",{"$f":"+H83*H82","v":2888920.0500000003},null,{"$f":"C82-D82","v":2888920.0500000003},null,"Cost of incineration plant",57778401,"US$"]
[null,"Ann. Fuelcost",null,{"$f":"H88*1000*H79","v":6400000},{"$f":"C83-D83","v":-6400000},null,"Annual O&M",0.05,"Pct of investment"]
[null,"Total annual cost",{"$f":"SUM(C81:C83)","v":8342792.365157051},{"$f":"SUM(D81:D83)","v":6400000},{"$f":"C84-D84","v":1942792.365157051},null,"Solid waste",200,"tonnes/day"]
[null,null,null,null,null,null,"Annual waste recieved",{"$f":"H84*365","v":73000},"tonnes/yr"]
[null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Size of generator",4,"MW"]
[null,"Fuel  CO2-eq. emission",null,{"$f":"H88*H80","v":15536},{"$f":"D87-C87","v":15536},null,"Capacity factor",{"$f":"8000/8760","v":0.91324200913242004}]
[null,"Landfill emission",null,{"$f":"+H90*21","v":124415.21400000001},null,null,"Electricity produced",{"$f":"H86*8760*H87","v":32000},"MWh"]
[null,"Total CO2-eq. emission ",{"$f":"C87+C88","v":0},{"$f":"D87+D88","v":139951.21400000001},{"$f":"D89-C89","v":139951.21400000001},null,"Reference option: CH4 emissions from the landfill & fossil fueled power"]
[null,null,null,null,null,null,"Annual CH4 production",{"$f":"+H30","v":5924.5340000000006},"tonnes CH4"]
[null,"US$/ton CO2-eq.",null,null,{"$f":"IF(E89<>0,E84/E89,0)","v":13.881925777057218}]
[]
[null,null,null,null,null,null,"Cost of electricity",{"$f":"+C84/H88","v":260.71226141115784},"US$/kWh"]
[null,"Notes:"]
[null,"Data from the Thilafushi incineration plant in the Maldives"]
[]
[]
[]
[]
[]
[]
[]
[null,"Landfill gas flaring - 1 t/day"]
[null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
[null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
[null,"Total investment",{"$f":"H109*1000000*200/H111","v":878131.74050107843},null,{"$f":"C106-D106","v":878131.74050107843},null,"1 tonne CH4 = ",{"$f":"+Assumptions!F64","v":28},"tonnes CO2"]
[null,"Project life (years)",20]
[null,"Ann. Levelized investment",{"$f":"IF(C107=0,0,PMT(+H105,C107,-C106))","v":82889.424173914173},null,{"$f":"C108-D108","v":82889.424173914173},null,"The mitigation option: Landfill gas flaring plant"]
[null,"Ann. O&M",{"$f":"H110*1000000*200/H111","v":56624.357059897135},null,{"$f":"C109-D109","v":56624.357059897135},null,"Cost of CH4 collection and flaring system",{"$f":"(1.7+1.2)/0.84","v":3.4523809523809526},"MUS$"]
[null,"Ann. Fuelcost",null,null,{"$f":"C110-D110","v":0},null,"O&M",{"$f":"0.187/0.84","v":0.22261904761904763},"MUS$/year"]
[null,"Total annual cost",{"$f":"SUM(C108:C110)","v":139513.78123381131},{"$f":"SUM(D108:D110)","v":0},{"$f":"C111-D111","v":139513.78123381131},null,"Solid waste",{"$f":"287000/365","v":786.30136986301375},"tonnes/day"]
[null,null,null,null,null,null,"Annual waste recieved",{"$f":"H111*365","v":287000},"tonnes/yr"]
[null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Organic carbon content ",0.17]
[null,"Fuel  CO2-eq. emission",null,null,{"$f":"D114-C114","v":0},null,"Degradable organic carbon emitted",0.77]
[null,"CH4 emission",null,{"$f":"+H118*H106*200/H111","v":165886.95200000002},null,null,"Fraction of CH4 in landfill gas",0.5]
[null,"Total CO2-eq. emission ",{"$f":"C114+C115","v":0},{"$f":"D114+D115","v":165886.95200000002},{"$f":"D116-C116","v":165886.95200000002},null,"Emission factor",{"$f":"1000*H113*H114*H115*16/12","v":87.266666666666666},"kgCH4/ton waste"]
[null,null,null,null,null,null,"Fraction of Waste Disposed to SWDS",0.93]
[null,"US$/ton CO2-eq.",null,null,{"$f":"IF(E116<>0,E111/E116,0)","v":0.84101720811538749},null,"Annual CH4 production",{"$f":"H112*H116*H117/1000","v":23292.346000000001},"tonnes CH4"]
[null,null,null,null,null,null,"CH4 density",0.67100000000000004,"kg/m3"]
[null,null,null,null,null,null,"Annual CH4 production",{"$f":"H112*H116*H117/H119","v":34712885.245901637},"m3 CH4"]
[null,null,null,null,null,null,"CH4 calorific value",39,"MJ/m3"]
[]
[]
[null,null,null,null,null,null,"Reference option: No landfill gas flaring plant"]
[]
[]
[]
[]
[]
[]
[null,"Biogas from MSW (1000 t MSW/yr)"]
[null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
[null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
[null,"Total investment",{"$f":"H137*1000","v":20000},null,{"$f":"C134-D134","v":20000},null,"1 tonne CH4 = ",{"$f":"+Assumptions!F64","v":28},"tonnes CO2"]
[null,"Project life (years)",20]
[null,"Ann. Levelized investment",{"$f":"IF(C135=0,0,PMT(+H133,C135,-C134))","v":1887.8585148651139},null,{"$f":"C136-D136","v":1887.8585148651139},null,"The mitigation option: Biogas plant making biogas for kitchen"]
[null,"Ann. O&M",{"$f":"H137*1000*H138","v":800},null,{"$f":"C137-D137","v":800},null,"Cost of biogas plant",20,"kUS$"]
[null,"Ann. Fuelcost",null,null,{"$f":"C138-D138","v":0},null,"O&M",0.04]
[null,"Total annual cost",{"$f":"SUM(C136:C138)","v":2687.8585148651136},{"$f":"SUM(D136:D138)","v":0},{"$f":"C139-D139","v":2687.8585148651136},null,"Annual waste received",1000,"tonnes/yr"]
[null,null,null,null,null,null,"Organic carbon content ",0.9]
[null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Degradable organic carbon emitted",0.78]
[null,"Fuel  CO2-eq. emission",null,null,{"$f":"D142-C142","v":0},null,"Fraction of CH4 in landfill gas",0.62]
[null,"CH4 emission",null,{"$f":"+H144*H134","v":16248.960000000001},null,null,"Emission factor",{"$f":"1000*H140*H141*H142*16/12","v":580.32000000000005},"kgCH4/ton waste"]
[null,"Total CO2-eq. emission ",{"$f":"C142+C143","v":0},{"$f":"D142+D143","v":16248.960000000001},{"$f":"D144-C144","v":16248.960000000001},null,"Annual CH4 production",{"$f":"H139*H143/1000","v":580.32000000000005},"tonnes CH4"]
[null,null,null,null,null,null,"CH4 density",0.67100000000000004,"kg/m3"]
[null,"US$/ton CO2-eq.",null,null,{"$f":"IF(E144<>0,E139/E144,0)","v":0.16541726454278388},null,"Annual CH4 production",{"$f":"H143/H145*1000","v":864858.42026825645},"m3 CH4"]
[null,null,null,null,null,null,"CH4 calorific value",39,"MJ/m3"]
[]
[]
[null,null,null,null,null,null,"Reference option: MSW landfilled"]
[]
[]
[]
[]
[]
[null,"RDF from MSW (200 t MSW/day)"]
[null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
[null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
[null,"Total investment",{"$f":"H162*1000*200/700","v":6800000},null,{"$f":"C159-D159","v":6800000},null,"Reference electricity price",{"$f":"+Assumptions!C35","v":0.2},"US$/kWh"]
[null,"Project life (years)",20,null,null,null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!C39","v":0.48549999999999999},"tCO2/MWh"]
[null,"Ann. Levelized investment",{"$f":"IF(C160=0,0,PMT(+H158,C160,-C159))","v":641871.89505413873},null,{"$f":"C161-D161","v":641871.89505413873},null,"The mitigation option: MSW turned into compost and RDF for power"]
[null,"Ann. O&M",{"$f":"H162*1000*H163","v":714000},null,{"$f":"C162-D162","v":714000},null,"Cost of plant",23800,"kUS$"]
[null,"Ann. Fuelcost",null,{"$f":"+H170*200/700","v":3794285.7142857141},{"$f":"C163-D163","v":-3794285.7142857141},null,"O&M",0.03]
[null,"Total annual cost",{"$f":"SUM(C161:C163)","v":1355871.8950541387},{"$f":"SUM(D161:D163)","v":3794285.7142857141},{"$f":"C164-D164","v":-2438413.8192315754},null,"Daily waste received",700,"tonnes/day"]
[null,null,null,null,null,null,"Annual waste received",{"$f":"700*365","v":255500},"tonnes/yr"]
[null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Size of power plant",11,"MW"]
[null,"Fuel  CO2-eq. emission",null,null,{"$f":"D167-C167","v":0},null,"Electicity production",66400,"MWh/yr"]
[null,"CH4 emission"]
[null,"Total CO2-eq. emission ",null,null,{"$f":"71363*200/700","v":20389.428571428572},null,"Reference option: MSW landfilled"]
[null,null,null,null,null,null,"Cost of electricity from the grid",{"$f":"H167*H159*1000","v":13280000},"US$ "]
[null,"US$/ton CO2-eq.",null,null,{"$f":"IF(E169<>0,E164/E169,0)","v":-119.59206265586528}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Recycling of plastics  (1000 tons per year)"]
[null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
[null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
[null,"Total investment",{"$f":"H188/33*1000","v":303030.30303030298},null,{"$f":"C184-D184","v":303030.30303030298},null,"Reference diesel price",{"$f":"+Assumptions!G29","v":10.367789021299378},"US$/GJ"]
[null,"Project life (years)",20,null,null,null,"Reference electricity price",{"$f":"+Assumptions!C35","v":0.2},"US$/kWh"]
[null,"Ann. Levelized investment",{"$f":"IF(C185=0,0,PMT(+H183,C185,-C184))","v":28603.91689189566},null,{"$f":"C186-D186","v":28603.91689189566},null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!C39","v":0.48549999999999999},"tCO2/MWh"]
[null,"Ann. O&M",{"$f":"H188*1000*H189/33","v":9090.9090909090901},null,{"$f":"C187-D187","v":9090.9090909090901},null,"The mitigation option: Recycling of plastic into granules"]
[null,"Ann. Fuelcost",{"$f":"H190*(1-H191)*H192*1000*H185/33","v":114000},{"$f":"H190*(1-H191)*H196*H184/33+H195*H190*H185*1000/33","v":338637.62648961798},{"$f":"C188-D188","v":-224637.62648961798},null,"Cost of plant",10000,"kUS$"]
[null,"Cost of plastic flakes",null,{"$f":"H190*H197/33","v":120788.77485757491},{"$f":"C189-D189","v":-120788.77485757491},null,"O&M",0.03]
[null,"Total annual cost",{"$f":"SUM(C186:C189)","v":151694.82598280476},{"$f":"SUM(D186:D189)","v":459426.40134719288},{"$f":"C190-D190","v":-307731.57536438812},null,"Annual plastic waste received",33000,"tonnes/yr"]
[null,null,null,null,null,null,"Material loss in recycling process",0.25,"pct"]
[null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Electicity consumption for plastic recycling",0.76,"MWh/ton"]
[null,"Fuel  CO2-eq. emission",{"$f":"H192*H190*(1-H191)*H186/33","v":276.73499999999996},{"$f":"+H190*(1-H191)*H196*Assumptions!D46/1000/33+H195*H190*H186/33","v":1372.155},{"$f":"D193-C193","v":1095.42}]
[null,"CH4 emission",null,null,null,null,"Reference option: Production of plastic granules"]
[null,"Total CO2-eq. emission ",null,null,{"$f":"+E193","v":1095.42},null,"Electicity consumption for plastic production",1.1100000000000001,"MWh/ton"]
[null,null,null,null,null,null,"Diesel consumption for plastic production",15,"GJ/ton"]
[null,"US$/ton CO2-eq.",null,null,{"$f":"IF(E195<>0,E190/E195,0)","v":-280.92564985520448},null,"Cost of plastic flakes",{"$f":"+H59","v":120.78877485757492},"US$/ton"]

{"sheet":"Marine","index":36,"n_rows":47,"n_cols":27,"rows_kept":47,"cut":false,"hidden":true,"merged":[[32,24,32,26],[37,24,37,26],[1,1,1,3],[2,1,2,3],[3,1,3,3],[7,24,7,26],[12,24,12,26]]}
[]
[null,"Menu for Wind options (click links below)"]
[null,"1 MW Tidal power"]
[null,"1 MW Wave power"]
[]
[]
[null,"1 MW Tidal power - 2025",null,null,null,null,null,null,null,null,"1 MW Tidal power - 2030",null,null,null,null,null,null,null,null,"1 MW Tidal power - 2050"]
[null,"Costs in","Reduction","Reference","Increase",null,"General inputs:",null,null,null,"Costs in","Reduction","Reference","Increase",null,"General inputs:",null,null,null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
[null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"DiscountRate","v":7.0000000000000007E-2},null,null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"DiscountRate","v":7.0000000000000007E-2},null,null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"DiscountRate","v":7.0000000000000007E-2}]
[null,"Total investment",{"$f":"H16*H15*1000","v":9000000},null,{"$f":"C10-D10","v":9000000},null,"Reference electricity price",{"$f":"+Assumptions!$C35","v":0.2},"US$/kWh",null,"Total investment",{"$f":"Q16*Q15*1000","v":8000000},null,{"$f":"L10-M10","v":8000000},null,"Reference electricity price",{"$f":"+Assumptions!$C35","v":0.2},"US$/kWh",null,"Total investment",{"$f":"Z16*Z15*1000","v":6000000},null,{"$f":"U10-V10","v":6000000},null,"Reference electricity price",{"$f":"+Assumptions!$C35","v":0.2},"US$/kWh"]
[null,"Project life",20,null,null,null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!$C38","v":0.48549999999999999},"tCO2/MWh",null,"Project life",20,null,null,null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!$C38","v":0.48549999999999999},"tCO2/MWh",null,"Project life",20,null,null,null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!$C38","v":0.48549999999999999},"tCO2/MWh"]
[null,"Lev. investment",{"$f":"IF(C11=0,0,PMT($H$9,C11,-C10))","v":849536.33168930118},null,{"$f":"C12-D12","v":849536.33168930118},null,null,null,null,null,"Lev. investment",{"$f":"IF(L11=0,0,PMT($Q$9,L11,-L10))","v":755143.40594604553},null,{"$f":"L12-M12","v":755143.40594604553},null,null,null,null,null,"Lev. investment",{"$f":"IF(U11=0,0,PMT($Z$9,U11,-U10))","v":566357.55445953412},null,{"$f":"U12-V12","v":566357.55445953412}]
[null,"Annual O&M",{"$f":"H14*1000","v":140000},null,{"$f":"C13-D13","v":140000},null,"Reduction option: Tidal Power",null,null,null,"Annual O&M",{"$f":"Q14*1000","v":140000},null,{"$f":"L13-M13","v":140000},null,"Reduction option: Tidal Power",null,null,null,"Annual O&M",{"$f":"Z14*1000","v":140000},null,{"$f":"U13-V13","v":140000},null,"Reduction option: Tidal Power"]
[null,"Annual fuelcost",null,{"$f":"H18*1000*H10","v":525600},{"$f":"C14-D14","v":-525600},null,"O&M  ",140,"US$/kW",null,"Annual fuelcost",null,{"$f":"Q18*1000*Q10","v":525600},{"$f":"L14-M14","v":-525600},null,"O&M  ",140,"US$/kW",null,"Annual fuelcost",null,{"$f":"Z18*1000*Z10","v":525600},{"$f":"U14-V14","v":-525600},null,"O&M  ",140,"US$/kW"]
[null,"Total annual cost",{"$f":"SUM(C12:C14)","v":989536.33168930118},{"$f":"SUM(D12:D14)","v":525600},{"$f":"C15-D15","v":463936.33168930118},null,"Activity",1,"MW",null,"Total annual cost",{"$f":"SUM(L12:L14)","v":895143.40594604553},{"$f":"SUM(M12:M14)","v":525600},{"$f":"L15-M15","v":369543.40594604553},null,"Activity",1,"MW",null,"Total annual cost",{"$f":"SUM(U12:U14)","v":706357.55445953412},{"$f":"SUM(V12:V14)","v":525600},{"$f":"U15-V15","v":180757.55445953412},null,"Activity",1,"MW"]
[null,null,null,null,null,null,"Investment in Activity",9000,"US$/kW",null,null,null,null,null,null,"Investment in Activity",8000,"US$/kW",null,null,null,null,null,null,"Investment in Activity",6000,"US$/kW"]
[null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Capacity factor",{"$f":"0.3*8760","v":2628},"Full time hours",null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Capacity factor",{"$f":"0.3*8760","v":2628},"Full time hours",null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Capacity factor",{"$f":"0.3*8760","v":2628},"Full time hours"]
[null,"Fuel  CO2-eq. emission",null,{"$f":"H18*H11","v":1275.894},{"$f":"D18-C18","v":1275.894},null,"Electricity production",{"$f":"H15*H17","v":2628},"MWh/ year",null,"Fuel  CO2-eq. emission",null,{"$f":"Q18*Q11","v":1275.894},{"$f":"M18-L18","v":1275.894},null,"Electricity production",{"$f":"Q15*Q17","v":2628},"MWh/ year",null,"Fuel  CO2-eq. emission",null,{"$f":"Z18*Z11","v":1275.894},{"$f":"V18-U18","v":1275.894},null,"Electricity production",{"$f":"Z15*Z17","v":2628},"MWh/ year"]
[null,"Other",null,null,null,null,"Cost of electricity produced",{"$f":"C15/H18/1000","v":0.37653589485894257},"US$/kWh",null,"Other",null,null,null,null,"Cost of electricity produced",{"$f":"L15/Q18/1000","v":0.34061773437825171},"US$/kWh",null,"Other",null,null,null,null,"Cost of electricity produced",{"$f":"U15/Z18/1000","v":0.2687814134168699},"US$/kWh"]
[null,"Total CO2-eq. emission ",{"$f":"C18+C19","v":0},{"$f":"D18+D19","v":1275.894},{"$f":"D20-C20","v":1275.894},null,null,null,null,null,"Total CO2-eq. emission ",{"$f":"L18+L19","v":0},{"$f":"M18+M19","v":1275.894},{"$f":"M20-L20","v":1275.894},null,null,null,null,null,"Total CO2-eq. emission ",{"$f":"U18+U19","v":0},{"$f":"V18+V19","v":1275.894},{"$f":"V20-U20","v":1275.894}]
[null,null,null,null,null,null,"Reference option: No tidal turbines",null,null,null,null,null,null,null,null,"Reference option: No tidal turbines",null,null,null,null,null,null,null,null,"Reference option: No tidal turbines"]
[null,"US$/ton CO2-eq.",null,null,{"$f":"IF(E20<>0,E15/E20,0)","v":363.61667324190034},null,null,null,null,null,"US$/ton CO2-eq.",null,null,{"$f":"IF(N20<>0,N15/N20,0)","v":289.63488028476155},null,null,null,null,null,"US$/ton CO2-eq.",null,null,{"$f":"IF(W20<>0,W15/W20,0)","v":141.67129437048385}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"1 MW Wave power - 2025",null,null,null,null,null,null,null,null,"1 MW Wave power - 2030",null,null,null,null,null,null,null,null,"1 MW Wave power - 2050"]
[null,"Costs in","Reduction","Reference","Increase",null,"General inputs:",null,null,null,"Costs in","Reduction","Reference","Increase",null,"General inputs:",null,null,null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
[null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"DiscountRate","v":7.0000000000000007E-2},null,null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"DiscountRate","v":7.0000000000000007E-2},null,null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"DiscountRate","v":7.0000000000000007E-2}]
[null,"Total investment",{"$f":"H41*H40*1000","v":10000000},null,{"$f":"C35-D35","v":10000000},null,"Reference electricity price",{"$f":"+Assumptions!$C35","v":0.2},"US$/kWh",null,"Total investment",{"$f":"Q41*Q40*1000","v":9000000},null,{"$f":"L35-M35","v":9000000},null,"Reference electricity price",{"$f":"+Assumptions!$C35","v":0.2},"US$/kWh",null,"Total investment",{"$f":"Z41*Z40*1000","v":6000000},null,{"$f":"U35-V35","v":6000000},null,"Reference electricity price",{"$f":"+Assumptions!$C35","v":0.2},"US$/kWh"]
[null,"Project life",20,null,null,null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!$C38","v":0.48549999999999999},"tCO2/MWh",null,"Project life",20,null,null,null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!$C38","v":0.48549999999999999},"tCO2/MWh",null,"Project life",20,null,null,null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!$C38","v":0.48549999999999999},"tCO2/MWh"]
[null,"Lev. investment",{"$f":"IF(C36=0,0,PMT($H$34,C36,-C35))","v":943929.25743255694},null,{"$f":"C37-D37","v":943929.25743255694},null,null,null,null,null,"Lev. investment",{"$f":"IF(L36=0,0,PMT($Q$34,L36,-L35))","v":849536.33168930118},null,{"$f":"L37-M37","v":849536.33168930118},null,null,null,null,null,"Lev. investment",{"$f":"IF(U36=0,0,PMT($Z$34,U36,-U35))","v":566357.55445953412},null,{"$f":"U37-V37","v":566357.55445953412}]
[null,"Annual O&M",{"$f":"H39*1000","v":180000},null,{"$f":"C38-D38","v":180000},null,"Reduction option: Wave Power",null,null,null,"Annual O&M",{"$f":"Q39*1000","v":180000},null,{"$f":"L38-M38","v":180000},null,"Reduction option: Wave Power",null,null,null,"Annual O&M",{"$f":"Z39*1000","v":180000},null,{"$f":"U38-V38","v":180000},null,"Reduction option: Wave Power"]
[null,"Annual fuelcost",null,{"$f":"H43*1000*H35","v":613200},{"$f":"C39-D39","v":-613200},null,"O&M  ",180,"US$/kW",null,"Annual fuelcost",null,{"$f":"Q43*1000*Q35","v":613200},{"$f":"L39-M39","v":-613200},null,"O&M  ",180,"US$/kW",null,"Annual fuelcost",null,{"$f":"Z43*1000*Z35","v":613200},{"$f":"U39-V39","v":-613200},null,"O&M  ",180,"US$/kW"]
[null,"Total annual cost",{"$f":"SUM(C37:C39)","v":1123929.2574325569},{"$f":"SUM(D37:D39)","v":613200},{"$f":"C40-D40","v":510729.25743255694},null,"Activity",1,"MW",null,"Total annual cost",{"$f":"SUM(L37:L39)","v":1029536.3316893012},{"$f":"SUM(M37:M39)","v":613200},{"$f":"L40-M40","v":416336.33168930118},null,"Activity",1,"MW",null,"Total annual cost",{"$f":"SUM(U37:U39)","v":746357.55445953412},{"$f":"SUM(V37:V39)","v":613200},{"$f":"U40-V40","v":133157.55445953412},null,"Activity",1,"MW"]
[null,null,null,null,null,null,"Investment in Activity",10000,"US$/kW",null,null,null,null,null,null,"Investment in Activity",9000,"US$/kW",null,null,null,null,null,null,"Investment in Activity",6000,"US$/kW"]
[null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Capacity factor",{"$f":"0.35*8760","v":3066},"Full time hours",null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Capacity factor",{"$f":"0.35*8760","v":3066},"Full time hours",null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Capacity factor",{"$f":"0.35*8760","v":3066},"Full time hours"]
[null,"Fuel  CO2-eq. emission",null,{"$f":"H43*H36","v":1488.5429999999999},{"$f":"D43-C43","v":1488.5429999999999},null,"Electricity production",{"$f":"H40*H42","v":3066},"MWh/ year",null,"Fuel  CO2-eq. emission",null,{"$f":"Q43*Q36","v":1488.5429999999999},{"$f":"M43-L43","v":1488.5429999999999},null,"Electricity production",{"$f":"Q40*Q42","v":3066},"MWh/ year",null,"Fuel  CO2-eq. emission",null,{"$f":"Z43*Z36","v":1488.5429999999999},{"$f":"V43-U43","v":1488.5429999999999},null,"Electricity production",{"$f":"Z40*Z42","v":3066},"MWh/ year"]
[null,"Other",null,null,null,null,"Cost of electricity produced",{"$f":"C40/H43/1000","v":0.36657836185014903},"US$/kWh",null,"Other",null,null,null,null,"Cost of electricity produced",{"$f":"L40/Q43/1000","v":0.33579136715241398},"US$/kWh",null,"Other",null,null,null,null,"Cost of electricity produced",{"$f":"U40/Z43/1000","v":0.2434303830592088},"US$/kWh"]
[null,"Total CO2-eq. emission ",{"$f":"C43+C44","v":0},{"$f":"D43+D44","v":1488.5429999999999},{"$f":"D45-C45","v":1488.5429999999999},null,null,null,null,null,"Total CO2-eq. emission ",{"$f":"L43+L44","v":0},{"$f":"M43+M44","v":1488.5429999999999},{"$f":"M45-L45","v":1488.5429999999999},null,null,null,null,null,"Total CO2-eq. emission ",{"$f":"U43+U44","v":0},{"$f":"V43+V44","v":1488.5429999999999},{"$f":"V45-U45","v":1488.5429999999999}]
[null,null,null,null,null,null,"Reference option: No wave power",null,null,null,null,null,null,null,null,"Reference option: No wave power",null,null,null,null,null,null,null,null,"Reference option: No wave power"]
[null,"US$/ton CO2-eq.",null,null,{"$f":"IF(E45<>0,E40/E45,0)","v":343.10682152450886},null,null,null,null,null,"US$/ton CO2-eq.",null,null,{"$f":"IF(N45<>0,N40/N45,0)","v":279.69385613267553},null,null,null,null,null,"US$/ton CO2-eq.",null,null,{"$f":"IF(W45<>0,W40/W45,0)","v":89.45495995717566}]

{"sheet":"Methane avoidance","index":37,"n_rows":120,"n_cols":9,"rows_kept":120,"cut":false,"hidden":true,"merged":[[94,6,94,8],[9,6,9,8],[12,6,12,8],[63,6,63,8],[1,1,1,3],[3,1,3,3],[5,1,5,3],[6,1,6,3],[91,6,91,8],[36,6,36,8],[39,6,39,8]]}
[]
[null,"Menu for Methane Avoidance options (click links below)"]
[]
[null,"Biogas at rural farms replacing kerosen"]
[null,"Biogas at rural farms replacing nonrenewable fuelwood"]
[null,"Biogas at big farms"]
[null,"Biogas from industrial waste water "]
[]
[null,"Biogas at rural farms (1000 units) replacing kerosene"]
[null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
[null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
[null,"Total investment",{"$f":"H14*H15","v":253000},null,{"$f":"C12-D12","v":253000}]
[null,"Project life",20,null,null,null,"Reduction option: Biogas for cooking"]
[null,"Lev. investment",{"$f":"IF(C13=0,0,PMT($H$11,C13,-C12))","v":23881.410213043691},null,{"$f":"C14-D14","v":23881.410213043691},null,"Activity",1000,"biogas plant"]
[null,"Annual O&M",null,null,{"$f":"C15-D15","v":0},null,"Cost of digester & stove",{"$f":"273-20","v":253},"US$"]
[null,"Annual fuelcost",null,{"$f":"H26*H28*365*1000","v":210066.40666174761},{"$f":"C16-D16","v":-210066.40666174761},null,"Production of biogas",2,"m3/day"]
[null,"Total annual cost",{"$f":"SUM(C14:C16)","v":23881.410213043691},{"$f":"SUM(D14:D16)","v":210066.40666174761},{"$f":"C17-D17","v":-186184.99644870393},null,"CH4 content of biogas",0.6]
[null,null,null,null,null,null,"Calorific value of biogas",{"$f":"+Assumptions!O31*H17","v":23.4},"MJ/m3"]
[null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Combustion efficiency",0.6]
[null,"Fuel  CO2-eq. emission",0,{"$f":"H29*H30*H14/1000","v":1227.6264000000001},{"$f":"D20-C20","v":1227.6264000000001},null,"Available energy for cooking",{"$f":"H16*H18*H19","v":28.08},"MJ/day"]
[null,"Other"]
[null,"Total CO2-eq. emission ",{"$f":"C20+C21","v":0},{"$f":"D20+D21","v":1227.6264000000001},{"$f":"D22-C22","v":1227.6264000000001},null,"Reference option: Kerosene for cooking"]
[null,null,null,null,null,null,"Available energy for cooking",{"$f":"+H20","v":28.08},"MJ/day"]
[null,"US$/ton CO2-eq.",null,null,{"$f":"IF(E22<>0,E17/E22,0)","v":-151.66258761517665},null,"Calorific value of kerosene",{"$f":"+Assumptions!J$31","v":44.75},"MJ/kg"]
[null,null,null,null,null,null,"Efficiency of traditional Stove",0.6]
[null,null,null,null,null,null,"Cost of kerosene",{"$f":"+Assumptions!J$28","v":0.44025157232704398},"US$/l"]
[null,null,null,null,null,null,"Use of kerosene",{"$f":"H23/H24/H25","v":1.0458100558659218},"kg/day"]
[null,null,null,null,null,null,"Use of kerosene",{"$f":"H27/Assumptions!J$30","v":1.3072625698324021},"l/day"]
[null,null,null,null,null,null,"Use of kerosene",{"$f":"H27*365*H24/1000","v":17.082000000000001},"GJ/yr"]
[null,null,null,null,null,null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!D$49","v":71.866666666666674},"kg CO2/GJ"]
[]
[]
[]
[]
[]
[null,"Biogas at rural farms (1000 units) replacing nonrenewable fuelwood"]
[null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
[null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
[null,"Total investment",{"$f":"H41*H42","v":273000},null,{"$f":"C39-D39","v":273000}]
[null,"Project life",20,null,null,null,"Reduction option: Biogas for cooking"]
[null,"Lev. investment",{"$f":"IF(C40=0,0,PMT($H$38,C40,-C39))","v":25769.268727908806},null,{"$f":"C41-D41","v":25769.268727908806},null,"Activity",1000,"biogas plant"]
[null,"Annual O&M",null,null,{"$f":"C42-D42","v":0},null,"Cost of digester & stove",273,"US$"]
[null,"Annual fuelcost",null,{"$f":"H53*H55*1000*1000","v":0},{"$f":"C43-D43","v":0},null,"Production of biogas",2,"m3/day"]
[null,"Total annual cost",{"$f":"SUM(C41:C43)","v":25769.268727908806},{"$f":"SUM(D41:D43)","v":0},{"$f":"C44-D44","v":25769.268727908806},null,"CH4 content of biogas",0.6]
[null,null,null,null,null,null,"Calorific value of biogas",{"$f":"+Assumptions!O$31*H44","v":23.4},"MJ/m3"]
[null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Combustion efficiency",0.6]
[null,"Fuel  CO2-eq. emission",0,{"$f":"+H56*44/12*H57*H41","v":11274.12},{"$f":"D47-C47","v":11274.12},null,"Available energy for cooking",{"$f":"H43*H45*H46","v":28.08},"MJ/day"]
[null,"Other"]
[null,"Total CO2-eq. emission ",{"$f":"C47+C48","v":0},{"$f":"D47+D48","v":11274.12},{"$f":"D49-C49","v":11274.12},null,"Reference option: Nonrenewable fuelwood for cooking"]
[null,null,null,null,null,null,"Available energy for cooking",{"$f":"+H47","v":28.08},"MJ/day"]
[null,"US$/ton CO2-eq.",null,null,{"$f":"IF(E49<>0,E44/E49,0)","v":2.2857011214985121},null,"Calorific value of wood",15,"MJ/kg"]
[null,null,null,null,null,null,"Efficiency of traditional Stove",0.1]
[null,null,null,null,null,null,"Cost of fuelwood",0,"US$/kg"]
[null,null,null,null,null,null,"Use of wood",{"$f":"H50/H51/H52","v":18.72},"kg/day"]
[null,null,null,null,null,null,"Use of wood",{"$f":"H54*365/1000","v":6.8327999999999989},"t wood/yr"]
[null,null,null,null,null,null,"Carbon content of the wood",{"$f":"H55/2","v":3.4163999999999994},"t C/year"]
[null,null,null,null,null,null,"Nonrenewable fraction of wood",0.9]
[]
[]
[]
[]
[]
[null,"Biogas at big farms (1 unit)"]
[null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
[null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
[null,"Total investment",{"$f":"H71*H72*1000000","v":2879581.1518324609},null,{"$f":"C66-D66","v":2879581.1518324609},null,"Reference electricity price",{"$f":"+Assumptions!C$35","v":0.2},"US$/kWh"]
[null,"Project life",15,null,null,null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!C$39","v":0.48549999999999999},"tCO2/MWh"]
[null,"Lev. investment",{"$f":"IF(C67=0,0,PMT($H$65,C67,-C66))","v":316162.53186153719},null,{"$f":"C68-D68","v":316162.53186153719},null,"GWP for CH4",{"$f":"+Assumptions!F$64","v":28}]
[null,"Annual O&M",{"$f":"H71*H73*1000000","v":420287.95811518328},null,{"$f":"C69-D69","v":420287.95811518328}]
[null,"Annual fuelcost",null,{"$f":"H71*H80*H66*1000","v":2043781.0945273635},{"$f":"C70-D70","v":-2043781.0945273635},null,"Reduction option: Biogas for electricity production"]
[null,"Total annual cost",{"$f":"SUM(C68:C70)","v":736450.48997672042},{"$f":"SUM(D68:D70)","v":2043781.0945273635},{"$f":"C71-D71","v":-1307330.6045506431},null,"Activity",1,"biogas plant"]
[null,null,null,null,null,null,"Cost of digester & stove",{"$f":"22/7.64","v":2.8795811518324608},"Million US$"]
[null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"O&M",{"$f":"3.211/7.64","v":0.42028795811518327},"Million US$/yr"]
[null,"Fuel  CO2-eq. emission",0,{"$f":"H71*H80*H67","v":4961.2786069651747},{"$f":"D74-C74","v":4961.2786069651747},null,"Size of generator",1.25,"MW"]
[null,"CH4 from manure",null,{"$f":"H71*H75*H68","v":88480},null,null,"Production of biogas",3160,"tCH4/yr"]
[null,"Total CO2-eq. emission ",{"$f":"C74+C75","v":0},{"$f":"D74+D75","v":93441.278606965177},{"$f":"D76-C76","v":93441.278606965177},null,"CH4 density",6.7000000000000002E-4,"t/m3"]
[null,null,null,null,null,null,"Calorific value of CH4",{"$f":"+Assumptions!O31","v":39},"MJ/m3"]
[null,"US$/ton CO2-eq.",null,null,{"$f":"IF(E76<>0,E71/E76,0)","v":-13.990932316429088},null,"Available energy",{"$f":"+H75/H76*H77/1000","v":183940.29850746269},"GJ/year"]
[null,null,null,null,null,null,"Generator efficiency",0.2]
[null,null,null,null,null,null,"Electricity production",{"$f":"H78/3.6*H79","v":10218.905472636818},"MWh/yr"]
[]
[null,null,null,null,null,null,"Reference option: No biogas plant"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Biogas from industrial waste water (1 unit)"]
[null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
[null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
[null,"Total investment",{"$f":"(H98+H99)*H115","v":4968493.1506849313},null,{"$f":"C94-D94","v":4968493.1506849313},null,"GWP for CH4",{"$f":"+Assumptions!F$64","v":28}]
[null,"Project life",20,null,null,null,"Reduction option: Biogas from waste water"]
[null,"Lev. investment",{"$f":"IF(C95=0,0,PMT($H$93,C95,-C94))","v":468990.60502847726},null,{"$f":"C96-D96","v":468990.60502847726},null,"O&M  ",0.04]
[null,"Annual O&M",{"$f":"C94*H96","v":198739.72602739726},null,{"$f":"C97-D97","v":198739.72602739726},null,"Activity",1,"biogas plant"]
[null,"Annual fuelcost",null,{"$f":"H120*H118*1000","v":5803200},{"$f":"C98-D98","v":-5803200},null,"Investment in digester",700,"US$/kW"]
[null,"Total annual cost",{"$f":"SUM(C96:C98)","v":667730.33105587447},{"$f":"SUM(D96:D98)","v":5803200},{"$f":"C99-D99","v":-5135469.668944126},null,"Investment in power plant",500,"US$/kW"]
[null,null,null,null,null,null,"Food production",12000,"tons/year"]
[null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Waste water production",62,"m3 wastewater/ton product"]
[null,"Fuel  CO2-eq. emission",0,{"$f":"H120*H119","v":14087.267999999998},{"$f":"D102-C102","v":14087.267999999998},null,"COD production",3,"kg COD/m3 wastewater"]
[null,"CH4 from sewage + manure",null,{"$f":"H104*H107/1000*H94","v":15624},{"$f":"D103-C103","v":15624},null,"CH4 production",0.25,"kg CH4/kg COD"]
[null,"Total CO2-eq. emission ",{"$f":"C102+C103","v":0},{"$f":"D102+D103","v":29711.267999999996},{"$f":"D104-C104","v":29711.267999999996},null,"Waste water production",{"$f":"H100*H101","v":744000},"m3/year"]
[null,null,null,null,null,null,"Biogas production factor",20,"m3 biogas/m3-sewage"]
[null,"US$/ton CO2-eq.",null,null,{"$f":"IF(E104<>0,E99/E104,0)","v":-172.84585999305472},null,"CH4 content in the biogas",0.6]
[null,null,null,null,null,null,"CH4 production factor",{"$f":"H102*H103","v":0.75},"kg CH4/m3 wastewater"]
[null,null,null,null,null,null,"Annual CH4 production",{"$f":"H104*H105*H106","v":8928000},"m3 CH4"]
[null,null,null,null,null,null,"CH4 density",0.67100000000000004,"kg/m3"]
[null,null,null,null,null,null,"CH4 calorific value",39,"MJ/m3"]
[null,null,null,null,null,null,"Annual gas production",{"$f":"H108*H110/1000","v":348192},"GJ"]
[null,null,null,null,null,null,"Generator elec. efficiency",0.3]
[null,null,null,null,null,null,"Electricity produced",{"$f":"H111*H112/3.6","v":29015.999999999996},"MWh"]
[null,null,null,null,null,null,"Capacity factor",0.8]
[null,null,null,null,null,null,"Size of generator",{"$f":"H113/(8760*H114)*1000","v":4140.4109589041091},"kW"]
[]
[null,null,null,null,null,null,"Reference option: Electricity prodcuced at grid"]
[null,null,null,null,null,null,"Electricity price",{"$f":"+Assumptions!C$35","v":0.2},"US$/kWh"]
[null,null,null,null,null,null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!C$39","v":0.48549999999999999},"tCO2/MWh"]
[null,null,null,null,null,null,"Electricity produced",{"$f":"+H113","v":29015.999999999996},"MWh"]

{"sheet":"N2O","index":38,"n_rows":21,"n_cols":9,"rows_kept":21,"cut":false,"hidden":true,"merged":[[7,6,7,8],[1,1,1,3],[2,1,2,3]]}
[]
[null,"Menu for N2O options (click links below)"]
[null,"Reduced N2O from Nitric Acid production (100 t/day)"]
[]
[]
[]
[null,"Reduced N2O from Nitric Acid production (100 t/day)"]
[null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
[null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
[null,"Total investment",{"$f":"(H16+H17)*1000000*100/H11","v":705357.14285714284},null,{"$f":"C10-D10","v":705357.14285714284},null,"1 tonne N2O = ",{"$f":"+Assumptions!F65","v":265},"tonnes CO2"]
[null,"Project life",10,null,null,null,"Nitric acid production",400,"t HNO3/day"]
[null,"Lev. investment",{"$f":"IF(C11=0,0,PMT($H9,C11,-C10))","v":100426.98853090905},null,{"$f":"C12-D12","v":100426.98853090905},null,"Operating days",330,"days"]
[null,"Annual O&M",null,null,null,null,"Nitric acid production",{"$f":"H11*365","v":146000},"t HNO3/year"]
[null,"Total annual cost",{"$f":"SUM(C12:C13)","v":100426.98853090905},{"$f":"SUM(D12:D13)","v":0},{"$f":"C14-D14","v":100426.98853090905}]
[null,null,null,null,null,null,"Reduction option: Reduced anode effect"]
[null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Investment of catalyst technology",{"$f":"2/0.84","v":2.3809523809523809},"MUS$"]
[null,"Fuel  CO2-eq. emission",null,null,null,null,"Investment of monitoring system",{"$f":"0.37/0.84","v":0.44047619047619047},"MUS$"]
[null,"Other",{"$f":"H13*H18*H10*100/H11","v":8705.25},{"$f":"H13*H21*H10*100/H11","v":67707.5},null,null,"N2O emission factor",8.9999999999999998E-4,"tN2O/tHNO3"]
[null,"Total CO2-eq. emission ",{"$f":"C17+C18","v":8705.25},{"$f":"D17+D18","v":67707.5},{"$f":"D19-C19","v":59002.25}]
[null,null,null,null,null,null,"Reference option: No change"]
[null,"US$/ton CO2-eq.",null,null,{"$f":"IF(E19<>0,E14/E19,0)","v":1.7020874378673534},null,"N2O emission factor",{"$f":"(8.4-7*0.2)/1000","v":7.0000000000000001E-3},"tN2O/tHNO3"]

{"sheet":"Solar","index":39,"n_rows":341,"n_cols":27,"rows_kept":341,"cut":false,"hidden":true,"merged":[[315,6,315,8],[321,6,321,8],[14,1,14,3],[288,6,288,8],[295,6,295,8],[18,6,18,8],[45,6,45,8],[55,6,55,8],[204,6,204,8],[176,6,176,8],[151,6,151,8],[156,6,156,8],[124,6,124,8],[129,6,129,8],[13,1,13,3],[11,1,11,3],[1,1,1,3],[3,1,3,3],[4,1,4,3],[5,1,5,3],[10,1,10,3],[12,1,12,3],[6,1,6,3],[265,24,265,26],[246,24,246,26],[273,24,273,26],[75,24,75,26],[80,24,80,26],[233,24,233,26],[238,24,238,26],[260,24,260,26],[99,24,99,26],[104,24,104,26]]}
[]
[null,"Menu for Solar options (click links below)"]
[]
[null,"Solar water heater, residential"]
[null,"1 solar water heater, large"]
[null,"Solar PVs, large grid, 1MW"]
[null,"Solar PVs, large grid, 1MW, 24h storage"]
[null,"Solar cottage PVs, 50W"]
[null,"Solar house PVs, 500 W"]
[null,"Solar/diesel mini-grid, 100 kW"]
[null,"Solar PVs, small isolated grid, 2 MW, 100% solar"]
[null,"Parabolic through CSP, no storage, 1 MW"]
[null,"Solar tower CSP, with storage, 1 MW"]
[null,"Solar LED lamps"]
[null,"Solar street lights"]
[]
[]
[null,"Solar water heater, residential (1 unit)"]
[null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
[null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"Assumptions!$C$13","v":7.0000000000000007E-2}]
[null,"Total investment",{"$f":"H30*H21","v":473},null,{"$f":"C21-D21","v":473},null,"Activity",1,"location"]
[null,"Project life",15,null,null,null,"Hot water usage",130,"litres/day"]
[null,"Lev. investment",{"$f":"IF(C22=0,0,PMT($H$20,C22,-C21))","v":51.932857483576093},null,{"$f":"C23-D23","v":51.932857483576093},null,"Water supply temp",20,"deg. C"]
[null,"Annual O&M",{"$f":"H21*H31*H30","v":4.7300000000000004},null,{"$f":"C24-D24","v":4.7300000000000004},null,"Thermostat setting",50,"deg. C"]
[null,"Annual electricity cost",{"$f":"H35*H26","v":0},{"$f":"H39*H26","v":331.10609999999997},{"$f":"C25-D25","v":-331.10609999999997},null,"Specific heat of water",{"$f":"4.1868*1000","v":4186.8},"Joule/kg/deg. C"]
[null,"Total annual cost",{"$f":"SUM(C23:C25)","v":56.66285748357609},{"$f":"SUM(D23:D25)","v":331.10609999999997},{"$f":"C26-D26","v":-274.44324251642388},null,"Average electricity price",{"$f":"+Assumptions!C35","v":0.2},"US$/kWh"]
[null,null,null,null,null,null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!C39","v":0.48549999999999999},"ton CO2-eq./MWh"]
[null,"Annual emissions (tons)","Tons","Tons","Reduction"]
[null,"Fuel  CO2-eq. emission",{"$f":"H35/1000*H27","v":0},{"$f":"H39/1000*H27","v":0.80376005774999992},{"$f":"D29-C29","v":0.80376005774999992},null,"Reduction option: Solar water heater & electrical backup"]
[null,"Other",null,null,null,null,"Investment",473,"US$"]
[null,"Total CO2-eq. emission ",{"$f":"C29+C30","v":0},{"$f":"D29+D30","v":0.80376005774999992},{"$f":"D31-C31","v":0.80376005774999992},null,"O&M  ",0.01]
[null,null,null,null,null,null,"Size of Solar Heater",1.6230691176470586,"m2"]
[null,"US$/ton CO2-eq.",null,null,{"$f":"IF(E31<>0,E26/E31,0)","v":-341.4492171764353},null,"Input from the sun",{"$f":"600*1.7","v":1020},"kWh/m2"]
[null,null,null,null,null,null,"Production from Solar Heater",{"$f":"H21*H32*H33","v":1655.5304999999998},"kWh"]
[null,null,null,null,null,null,"Annual electricity used",{"$f":"H39-H34","v":0},"kWh"]
[]
[null,null,null,null,null,null,"Reference option: electrical water heater"]
[null,null,null,null,null,null,"Electricity used",{"$f":"H21*H22*H25*(H24-H23)/1000000000","v":1.6328519999999999E-2},"GJ/day"]
[null,null,null,null,null,null,"Annually electricity used",{"$f":"H38*365/3.6*1000","v":1655.5304999999998},"kWh"]
[]
[]
[]
[]
[]
[null,"1 solar water heater, large"]
[null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
[null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"Assumptions!$C$13","v":7.0000000000000007E-2}]
[null,"Total investment",{"$f":"H57*H48*H59","v":15620},null,{"$f":"C48-D48","v":15620},null,"Activity",1,"location"]
[null,"Project life",15,null,null,null,"Water usage",9000,"litres/day"]
[null,"Lev. investment",{"$f":"IF(C49=0,0,PMT($H$47,C49,-C48))","v":1714.9920378297222},null,{"$f":"C50-D50","v":1714.9920378297222},null,"Water supply temp",28,"deg. C"]
[null,"Annual O&M",{"$f":"H58*C48","v":156.20000000000002},null,{"$f":"C51-D51","v":156.20000000000002},null,"Thermostat setting",45,"deg. C"]
[null,"Annual electricity cost",{"$f":"H62*H53","v":485.02700000000186},{"$f":"H68*H53","v":12989.547000000002},{"$f":"C52-D52","v":-12504.52},null,"Specific heat of water",{"$f":"4.1868*1000","v":4186.8},"Joule/kg/deg. C"]
[null,"Total annual cost",{"$f":"SUM(C50:C52)","v":2356.2190378297241},{"$f":"SUM(D50:D52)","v":12989.547000000002},{"$f":"C53-D53","v":-10633.327962170279},null,"Average electricity price",{"$f":"+Assumptions!C35","v":0.2},"US$/kWh"]
[null,null,null,null,null,null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!C39","v":0.48549999999999999},"ton CO2-eq./MWh"]
[null,"Annual emissions (tons)","Tons","Tons","Reduction"]
[null,"Fuel  CO2-eq. emission",{"$f":"H62/1000*H54","v":1.1774030425000046},{"$f":"H68/1000*H54","v":31.532125342500002},{"$f":"D56-C56","v":30.354722299999999},null,"Reduction option: Solar water heater & electrical backup"]
[null,"Other",null,null,null,null,"Investment",220,"US$/m2"]
[null,"Total CO2-eq. emission ",{"$f":"C56+C57","v":1.1774030425000046},{"$f":"D56+D57","v":31.532125342500002},{"$f":"D58-C58","v":30.354722299999999},null,"O&M  ",0.01]
[null,null,null,null,null,null,"Size of Solar Heater",71,"m2"]
[null,"US$/ton CO2-eq.",null,null,{"$f":"IF(E58<>0,E53/E58,0)","v":-350.30226457285954},null,"Solar Heater Annual Energy Output",{"$f":"518*1.7","v":880.6},"kWh/m2"]
[null,null,null,null,null,null,"Production from Solar Heater",{"$f":"H59*H60","v":62522.6},"kWh"]
[null,null,null,null,null,null,"Annual electricity used",{"$f":"H68-H61","v":2425.1350000000093},"kWh"]
[null,null,null,null,null,null,"Solar Fraction",{"$f":"H61/H68","v":0.96266020670312813}]
[null,null,null,null,null,null,"Electricity saved",{"$f":"+H68-H62","v":62522.6},"kWh"]
[]
[null,null,null,null,null,null,"Reference option: electrical water heater"]
[null,null,null,null,null,null,"Electricity used",{"$f":"H48*H49*H52*(H51-H50)/1000000000","v":0.64058040000000005},"GJ/day"]
[null,null,null,null,null,null,"Annually electricity used",{"$f":"H67*365/3.6*1000","v":64947.735000000008},"kWh"]
[]
[]
[]
[]
[]
[]
[null,"Solar PVs, large grid, 1 MW - 2025",null,null,null,null,null,null,null,null,"Solar PVs, large grid, 1 MW - 2030",null,null,null,null,null,null,null,null,"Solar PVs, large grid, 1 MW - 2050"]
[null,"Costs in","Reduction","Reference","Increase",null,"General inputs:",null,null,null,"Costs in","Reduction","Reference","Increase",null,"General inputs:",null,null,null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
[null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"Assumptions!$C$13","v":7.0000000000000007E-2},null,null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"Assumptions!$C$13","v":7.0000000000000007E-2},null,null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"Assumptions!$C$13","v":7.0000000000000007E-2}]
[null,"Total investment",{"$f":"H82*1000*H83","v":1000000},null,{"$f":"C78-D78","v":1000000},null,"Reference electricity price",{"$f":"+Assumptions!C35","v":0.2},"US$/kWh",null,"Total investment",{"$f":"Q82*1000*Q83","v":800000},null,{"$f":"L78-M78","v":800000},null,"Reference electricity price",{"$f":"+Assumptions!C35","v":0.2},"US$/kWh",null,"Total investment",{"$f":"Z82*1000*Z83","v":400000},null,{"$f":"U78-V78","v":400000},null,"Reference electricity price",{"$f":"+Assumptions!C35","v":0.2},"US$/kWh"]
[null,"Project life",20,null,null,null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!C38","v":0.48549999999999999},"tCO2/MWh",null,"Project life",20,null,null,null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!C38","v":0.48549999999999999},"tCO2/MWh",null,"Project life",20,null,null,null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!C38","v":0.48549999999999999},"tCO2/MWh"]
[null,"Lev. investment",{"$f":"IF(C79=0,0,PMT($H$77,C79,-C78))","v":94392.925743255691},null,{"$f":"C80-D80","v":94392.925743255691},null,null,null,null,null,"Lev. investment",{"$f":"IF(L79=0,0,PMT($Q$77,L79,-L78))","v":75514.340594604568},null,{"$f":"L80-M80","v":75514.340594604568},null,null,null,null,null,"Lev. investment",{"$f":"IF(U79=0,0,PMT($Z$77,U79,-U78))","v":37757.170297302284},null,{"$f":"U80-V80","v":37757.170297302284}]
[null,"Annual O&M",{"$f":"C78*H87","v":10000},null,{"$f":"C81-D81","v":10000},null,"Activity: Solar PV",null,null,null,"Annual O&M",{"$f":"L78*Q87","v":8000},null,{"$f":"L81-M81","v":8000},null,"Activity: Solar PV",null,null,null,"Annual O&M",{"$f":"U78*Z87","v":4000},null,{"$f":"U81-V81","v":4000},null,"Activity: Solar PV",1,"kW"]
[null,"Annual fuelcost",null,{"$f":"H92*1000*H78","v":365000},{"$f":"C82-D82","v":-365000},null,"Size of solar PV",1,"MW",null,"Annual fuelcost",null,{"$f":"Q92*1000*Q78","v":365000},{"$f":"L82-M82","v":-365000},null,"Size of solar PV",1,"MW",null,"Annual fuelcost",null,{"$f":"Z92*1000*Z78","v":365000},{"$f":"U82-V82","v":-365000},null,"Size of solar PV",1,"MW"]
[null,"Total annual cost",{"$f":"SUM(C80:C82)","v":104392.92574325569},{"$f":"SUM(D80:D82)","v":365000},{"$f":"C83-D83","v":-260607.07425674429},null,"Investment in Activity",1000,"US$/kW",null,"Total annual cost",{"$f":"SUM(L80:L82)","v":83514.340594604568},{"$f":"SUM(M80:M82)","v":365000},{"$f":"L83-M83","v":-281485.65940539545},null,"Investment in Activity",800,"US$/kW",null,"Total annual cost",{"$f":"SUM(U80:U82)","v":41757.170297302284},{"$f":"SUM(V80:V82)","v":365000},{"$f":"U83-V83","v":-323242.82970269769},null,"Investment in Activity",400,"US$/kW"]
[null,null,null,null,null,null,"Daily insolation",5,"hours",null,null,null,null,null,null,"Daily insolation",5,"hours",null,null,null,null,null,null,"Daily insolation",5,"hours"]
[null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Annual capacity factor",{"$f":"H84*365","v":1825},"Full time hours",null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Annual capacity factor",{"$f":"Q84*365","v":1825},"Full time hours",null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Annual capacity factor",{"$f":"Z84*365","v":1825},"Full time hours"]
[null,"Fuel  CO2-eq. emission",null,{"$f":"H92*H79","v":886.03750000000002},{"$f":"D86-C86","v":886.03750000000002},null,"Efficiency factor ",1,null,null,"Fuel  CO2-eq. emission",null,{"$f":"Q92*Q79","v":886.03750000000002},{"$f":"M86-L86","v":886.03750000000002},null,"Efficiency factor ",1,null,null,"Fuel  CO2-eq. emission",null,{"$f":"Z92*Z79","v":886.03750000000002},{"$f":"V86-U86","v":886.03750000000002},null,"Efficiency factor ",1]
[null,"Other",null,null,null,null,"O&M  ",0.01,"Of investment",null,"Other",null,null,null,null,"O&M  ",0.01,"Of investment",null,"Other",null,null,null,null,"O&M  ",0.01,"Of investment"]
[null,"Total CO2-eq. emission ",{"$f":"C86+C87","v":0},{"$f":"D86+D87","v":886.03750000000002},{"$f":"D88-C88","v":886.03750000000002},null,"Electricity production",{"$f":"H82*H85*H86","v":1825},"MWh",null,"Total CO2-eq. emission ",{"$f":"L86+L87","v":0},{"$f":"M86+M87","v":886.03750000000002},{"$f":"M88-L88","v":886.03750000000002},null,"Electricity production",{"$f":"Q82*Q85*Q86","v":1825},"MWh",null,"Total CO2-eq. emission ",{"$f":"U86+U87","v":0},{"$f":"V86+V87","v":886.03750000000002},{"$f":"V88-U88","v":886.03750000000002},null,"Electricity production",{"$f":"Z82*Z85*Z86","v":1825},"MWh"]
[null,null,null,null,null,null,"Cost of electricity produced",{"$f":"C83/H88/1000","v":5.7201603146989417E-2},"US$/kWh",null,null,null,null,null,null,"Cost of electricity produced",{"$f":"L83/Q88/1000","v":4.5761282517591546E-2},"US$/kWh",null,null,null,null,null,null,"Cost of electricity produced",{"$f":"U83/Z88/1000","v":2.2880641258795773E-2},"US$/kWh"]
[null,"US$/ton CO2-eq.",null,null,{"$f":"IF(E88<>0,E83/E88,0)","v":-294.12646107726175},null,null,null,null,null,"US$/ton CO2-eq.",null,null,{"$f":"IF(N88<>0,N83/N88,0)","v":-317.6904582541884},null,null,null,null,null,"US$/ton CO2-eq.",null,null,{"$f":"IF(W88<>0,W83/W88,0)","v":-364.81845260804164}]
[null,null,null,null,null,null,"Reference option: No solar PVs",null,null,null,null,null,null,null,null,"Reference option: No solar PVs",null,null,null,null,null,null,null,null,"Reference option: No solar PVs"]
[null,null,null,null,null,null,"Electricity production",{"$f":"H88","v":1825},"MWh",null,null,null,null,null,null,"Electricity production",{"$f":"Q88","v":1825},"MWh",null,null,null,null,null,null,"Electricity production",{"$f":"Z88","v":1825},"MWh"]
[]
[]
[]
[]
[]
[]
[null,"Solar PVs, large grid, 1 MW - 24h storage - 2025",null,null,null,null,null,null,null,null,"Solar PVs, large grid, 1 MW - 24h storage - 2030",null,null,null,null,null,null,null,null,"Solar PVs, large grid, 1 MW - 24h storage - 2050"]
[null,"Costs in","Reduction","Reference","Increase",null,"General inputs:",null,null,null,"Costs in","Reduction","Reference","Increase",null,"General inputs:",null,null,null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
[null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"Assumptions!$C$13","v":7.0000000000000007E-2},null,null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"Assumptions!$C$13","v":7.0000000000000007E-2},null,null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"Assumptions!$C$13","v":7.0000000000000007E-2}]
[null,"Total investment",{"$f":"H106*1000*H107+H115","v":2100000},null,{"$f":"C102-D102","v":2100000},null,"Reference electricity price",{"$f":"Assumptions!C35","v":0.2},"US$/kWh",null,"Total investment",{"$f":"Q106*1000*Q107+Q115","v":1800000},null,{"$f":"L102-M102","v":1800000},null,"Reference electricity price",{"$f":"Assumptions!C35","v":0.2},"US$/kWh",null,"Total investment",{"$f":"Z106*1000*Z107+Z115","v":1750000},null,{"$f":"U102-V102","v":1750000},null,"Reference electricity price",{"$f":"Assumptions!C35","v":0.2},"US$/kWh"]
[null,"Project life",20,null,null,null,"CO2-eq. emission coefficient",{"$f":"Assumptions!C38","v":0.48549999999999999},"tCO2/MWh",null,"Project life",20,null,null,null,"CO2-eq. emission coefficient",{"$f":"Assumptions!C38","v":0.48549999999999999},"tCO2/MWh",null,"Project life",20,null,null,null,"CO2-eq. emission coefficient",{"$f":"Assumptions!C38","v":0.48549999999999999},"tCO2/MWh"]
[null,"Lev. investment",{"$f":"IF(C103=0,0,PMT($H$101,C103,-C102))","v":198225.14406083696},null,{"$f":"C104-D104","v":198225.14406083696},null,null,null,null,null,"Lev. investment",{"$f":"IF(L103=0,0,PMT($Q$101,L103,-L102))","v":169907.26633786023},null,{"$f":"L104-M104","v":169907.26633786023},null,null,null,null,null,"Lev. investment",{"$f":"IF(U103=0,0,PMT($Z$101,U103,-U102))","v":165187.62005069747},null,{"$f":"U104-V104","v":165187.62005069747}]
[null,"Annual O&M",{"$f":"C102*H111","v":21000},null,{"$f":"C105-D105","v":21000},null,"Activity: Solar PV",null,null,null,"Annual O&M",{"$f":"L102*Q111","v":18000},null,{"$f":"L105-M105","v":18000},null,"Activity: Solar PV",null,null,null,"Annual O&M",{"$f":"U102*Z111","v":17500},null,{"$f":"U105-V105","v":17500},null,"Activity: Solar PV",1,"kW"]
[null,"Annual fuelcost",null,{"$f":"H119*1000*H102","v":365000},{"$f":"C106-D106","v":-365000},null,"Size of solar PV",1,"MW",null,"Annual fuelcost",null,{"$f":"Q119*1000*Q102","v":365000},{"$f":"L106-M106","v":-365000},null,"Size of solar PV",1,"MW",null,"Annual fuelcost",null,{"$f":"Z119*1000*Z102","v":365000},{"$f":"U106-V106","v":-365000},null,"Size of solar PV",1,"MW"]
[null,"Total annual cost",{"$f":"SUM(C104:C106)","v":219225.14406083696},{"$f":"SUM(D104:D106)","v":365000},{"$f":"C107-D107","v":-145774.85593916304},null,"Investment in Activity",1500,"US$/kW",null,"Total annual cost",{"$f":"SUM(L104:L106)","v":187907.26633786023},{"$f":"SUM(M104:M106)","v":365000},{"$f":"L107-M107","v":-177092.73366213977},null,"Investment in Activity",1500,"US$/kW",null,"Total annual cost",{"$f":"SUM(U104:U106)","v":182687.62005069747},{"$f":"SUM(V104:V106)","v":365000},{"$f":"U107-V107","v":-182312.37994930253},null,"Investment in Activity",1500,"US$/kW"]
[null,null,null,null,null,null,"Daily insolation",{"$f":"+H84","v":5},"hours",null,null,null,null,null,null,"Daily insolation",5,"hours",null,null,null,null,null,null,"Daily insolation",{"$f":"+Z84","v":5},"hours"]
[null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Annual capacity factor",{"$f":"H108*365","v":1825},"Full time hours",null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Annual capacity factor",{"$f":"Q108*365","v":1825},"Full time hours",null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Annual capacity factor",{"$f":"Z108*365","v":1825},"Full time hours"]
[null,"Fuel  CO2-eq. emission",null,{"$f":"H119*H103","v":886.03750000000002},{"$f":"D110-C110","v":886.03750000000002},null,"Efficiency factor ",{"$f":"+H86","v":1},null,null,"Fuel  CO2-eq. emission",null,{"$f":"Q119*Q103","v":886.03750000000002},{"$f":"M110-L110","v":886.03750000000002},null,"Efficiency factor ",{"$f":"+Q86","v":1},null,null,"Fuel  CO2-eq. emission",null,{"$f":"Z119*Z103","v":886.03750000000002},{"$f":"V110-U110","v":886.03750000000002},null,"Efficiency factor ",{"$f":"+Z86","v":1}]
[null,"Other",null,null,null,null,"O&M  ",0.01,"Of investment",null,"Other",null,null,null,null,"O&M  ",0.01,"Of investment",null,"Other",null,null,null,null,"O&M  ",0.01,"Of investment"]
[null,"Total CO2-eq. emission ",{"$f":"C110+C111","v":0},{"$f":"D110+D111","v":886.03750000000002},{"$f":"D112-C112","v":886.03750000000002},null,"Electricity production",{"$f":"H106*H109*H110","v":1825},"MWh/year",null,"Total CO2-eq. emission ",{"$f":"L110+L111","v":0},{"$f":"M110+M111","v":886.03750000000002},{"$f":"M112-L112","v":886.03750000000002},null,"Electricity production",{"$f":"Q106*Q109*Q110","v":1825},"MWh/year",null,"Total CO2-eq. emission ",{"$f":"U110+U111","v":0},{"$f":"V110+V111","v":886.03750000000002},{"$f":"V112-U112","v":886.03750000000002},null,"Electricity production",{"$f":"Z106*Z109*Z110","v":1825},"MWh/year"]
[null,null,null,null,null,null,"Electricity production per day",{"$f":"H112/365*1000","v":5000},"kWh/day",null,null,null,null,null,null,"Electricity production per day",{"$f":"Q112/365*1000","v":5000},"kWh/day",null,null,null,null,null,null,"Electricity production per day",{"$f":"Z112/365*1000","v":5000},"kWh/day"]
[null,"US$/ton CO2-eq.",null,null,{"$f":"IF(E112<>0,E107/E112,0)","v":-164.52447660416522},null,"Unit cost of batteries",{"$f":"+Storage!H15","v":120},"US$/kWh",null,"US$/ton CO2-eq.",null,null,{"$f":"IF(N112<>0,N107/N112,0)","v":-199.87047236955519},null,"Unit cost of batteries",{"$f":"+Storage!Q16","v":60},"US$/kWh",null,"US$/ton CO2-eq.",null,null,{"$f":"IF(W112<>0,W107/W112,0)","v":-205.76147166378684},null,"Unit cost of batteries",{"$f":"+Storage!Z15","v":50},"US$/kWh"]
[null,null,null,null,null,null,"Total cost of batteries",{"$f":"H113*H114","v":600000},"US$",null,null,null,null,null,null,"Total cost of batteries",{"$f":"Q113*Q114","v":300000},"US$",null,null,null,null,null,null,"Total cost of batteries",{"$f":"Z113*Z114","v":250000},"US$"]
[null,null,null,null,null,null,"Cost of electricity produced",{"$f":"C107/H112/1000","v":0.12012336660867778},"US$/kWh",null,null,null,null,null,null,"Cost of electricity produced",{"$f":"L107/Q112/1000","v":0.10296288566458095},"US$/kWh",null,null,null,null,null,null,"Cost of electricity produced",{"$f":"U107/Z112/1000","v":0.1001028055072315},"US$/kWh"]
[]
[null,null,null,null,null,null,"Reference option: No solar PVs",null,null,null,null,null,null,null,null,"Reference option: No solar PVs",null,null,null,null,null,null,null,null,"Reference option: No solar PVs"]
[null,null,null,null,null,null,"Electricity production",{"$f":"H112","v":1825},"MWh",null,null,null,null,null,null,"Electricity production",{"$f":"Q112","v":1825},"MWh",null,null,null,null,null,null,"Electricity production",{"$f":"Z112","v":1825},"MWh"]
[]
[]
[]
[]
[null,"Solar house PVs, 500 W"]
[null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
[null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"Assumptions!$C$13","v":7.0000000000000007E-2}]
[null,"Total investment",{"$f":"H131*H133","v":750},null,{"$f":"C127-D127","v":750},null,"Reference electricity price",{"$f":"+Assumptions!C35","v":0.2},"US$/kWh"]
[null,"Project life",20,null,null,null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!C38","v":0.48549999999999999},"tCO2/MWh"]
[null,"Lev. investment",{"$f":"IF(C128=0,0,PMT($H$153,C128,-C127))","v":70.794694307441773},null,{"$f":"C129-D129","v":70.794694307441773}]
[null,"Annual O&M",{"$f":"C127*H137","v":7.5},null,{"$f":"C130-D130","v":7.5},null,"Activity: Solar PV",1,"kW"]
[null,"Annual fuelcost",null,{"$f":"H142*H127*1000","v":164.25},{"$f":"C131-D131","v":-164.25},null,"Size of solar PV",0.5,"kW"]
[null,"Total annual cost",{"$f":"SUM(C129:C131)","v":78.294694307441773},{"$f":"SUM(D129:D131)","v":164.25},{"$f":"C132-D132","v":-85.955305692558227},null,"Size of PV",{"$f":"H131*9.6/1.3","v":3.6923076923076921},"m2"]
[null,null,null,null,null,null,"Investment in Activity",1500,"US$/kW"]
[null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Daily insolation",5,"hours"]
[null,"Fuel  CO2-eq. emission",null,{"$f":"H142*H128","v":0.39871687500000003},{"$f":"D135-C135","v":0.39871687500000003},null,"Annual capacity factor",{"$f":"H134*365","v":1825},"Full time hours"]
[null,"Other",null,null,null,null,"Efficiency factor ",0.9]
[null,"Total CO2-eq. emission ",{"$f":"C135+C136","v":0},{"$f":"D135+D136","v":0.39871687500000003},{"$f":"D137-C137","v":0.39871687500000003},null,"O&M  ",0.01,"Of investment"]
[null,null,null,null,null,null,"Electricity production",{"$f":"H131*H135*H136/1000","v":0.82125000000000004},"MWh"]
[null,"US$/ton CO2-eq.",null,null,{"$f":"IF(E137<>0,E132/E137,0)","v":-215.5798038208396},null,"Cost of electricity produced",{"$f":"C132/H138/1000","v":9.5336005244982369E-2},"US$/kWh"]
[]
[null,null,null,null,null,null,"Reference option: No solar PVs"]
[null,null,null,null,null,null,"Electricity production",{"$f":"H138","v":0.82125000000000004},"MWh"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Solar cottage PVs, 50W"]
[null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
[null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"Assumptions!$C$13","v":7.0000000000000007E-2}]
[null,"Total investment",{"$f":"H158*H160","v":75},null,{"$f":"C154-D154","v":75},null,"Reference electricity price",{"$f":"+Assumptions!C35","v":0.2},"US$/kWh"]
[null,"Project life",20,null,null,null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!C38","v":0.48549999999999999},"tCO2/MWh"]
[null,"Lev. investment",{"$f":"IF(C155=0,0,PMT($H$153,C155,-C154))","v":7.0794694307441768},null,{"$f":"C156-D156","v":7.0794694307441768}]
[null,"Annual O&M",{"$f":"C154*H164","v":0.75},null,{"$f":"C157-D157","v":0.75},null,"Activity: Solar PV",1,"kW"]
[null,"Annual fuelcost",null,{"$f":"H169*H154*1000","v":16.425000000000001},{"$f":"C158-D158","v":-16.425000000000001},null,"Size of solar PV",0.05,"kW"]
[null,"Total annual cost",{"$f":"SUM(C156:C158)","v":7.8294694307441768},{"$f":"SUM(D156:D158)","v":16.425000000000001},{"$f":"C159-D159","v":-8.5955305692558248},null,"Size of PV",{"$f":"H158*9.6/1.3","v":0.3692307692307692},"m2"]
[null,null,null,null,null,null,"Investment in Activity",1500,"US$/kW"]
[null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Daily insolation",5,"hours"]
[null,"Fuel  CO2-eq. emission",null,{"$f":"H169*H155","v":3.9871687500000003E-2},{"$f":"D162-C162","v":3.9871687500000003E-2},null,"Annual capacity factor",{"$f":"H161*365","v":1825},"Full time hours"]
[null,"Other",null,null,null,null,"Efficiency factor ",0.9]
[null,"Total CO2-eq. emission ",{"$f":"C162+C163","v":0},{"$f":"D162+D163","v":3.9871687500000003E-2},{"$f":"D164-C164","v":3.9871687500000003E-2},null,"O&M  ",0.01,"Of investment"]
[null,null,null,null,null,null,"Electricity production",{"$f":"H158*H162*H163/1000","v":8.2125000000000004E-2},"MWh"]
[null,"US$/ton CO2-eq.",null,null,{"$f":"IF(E164<>0,E159/E164,0)","v":-215.57980382083966},null,"Cost of electricity produced",{"$f":"C159/H165/1000","v":9.5336005244982355E-2},"US$/kWh"]
[]
[null,null,null,null,null,null,"Reference option: No solar PVs"]
[null,null,null,null,null,null,"Electricity production",{"$f":"H165","v":8.2125000000000004E-2},"MWh"]
[]
[]
[]
[]
[]
[]
[null,"Solar/diesel mini-grid, 100 kW load"]
[null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
[null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"Assumptions!$C$13","v":7.0000000000000007E-2}]
[null,"Total investment",{"$f":"H187*H188","v":60000},null,{"$f":"C179-D179","v":60000},null,"Efficiency of diesel",0.3]
[null,"Project life",20,null,null,null,"Cost of diesel",{"$f":"+Assumptions!G29","v":10.367789021299378},"US$/GJ"]
[null,"Lev. investment",{"$f":"IF(C180=0,0,PMT($H$178,C180,-C179))","v":5663.5755445953419},null,{"$f":"C181-D181","v":5663.5755445953419},null,"CO2-eq. emission coefficient",0.8,"tCO2/MWh"]
[null,"Annual O&M",{"$f":"C179*H191","v":600},null,{"$f":"C182-D182","v":600}]
[null,"Annual fuelcost",null,{"$f":"H197*H180","v":700.78573940264323},{"$f":"C183-D183","v":-700.78573940264323},null,"Activity: Solar/diesel mini-grid PV"]
[null,"Total annual cost",{"$f":"SUM(C181:C183)","v":6263.5755445953419},{"$f":"SUM(D181:D183)","v":700.78573940264323},{"$f":"C184-D184","v":5562.7898051926986},null,"Capacity of plant",100,"kW"]
[null,null,null,null,null,null,"Size of the diesel",150,"kW"]
[null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Minimum load on diesel",0.4,"kW"]
[null,"Fuel  CO2-eq. emission",null,{"$f":"H196*H181","v":58.400000000000006},{"$f":"D187-C187","v":58.400000000000006},null,"Size of solar PV",{"$f":"H184-H185*H186","v":40},"kW"]
[null,"Other",null,null,null,null,"Investment in Activity",1500,"US$/kW"]
[null,"Total CO2-eq. emission ",{"$f":"C187+C188","v":0},{"$f":"D187+D188","v":58.400000000000006},{"$f":"D189-C189","v":58.400000000000006},null,"Daily insolation",5,"hours"]
[null,null,null,null,null,null,"Annual capacity factor",{"$f":"H189*365","v":1825},"Full time hours"]
[null,"US$/ton CO2-eq.",null,null,{"$f":"IF(E189<>0,E184/E189,0)","v":95.253250088916062},null,"O&M  ",0.01,"Of investment"]
[null,null,null,null,null,null,"Solar production",{"$f":"H187*H190/1000","v":73},"MWh"]
[null,null,null,null,null,null,"Cost of solar electricity produced",{"$f":"C184/H192","v":85.802404720484134},"US$/kWh"]
[]
[null,null,null,null,null,null,"Reference option: No solar PVs - pure diesel"]
[null,null,null,null,null,null,"Electricity production",{"$f":"+H192","v":73},"MWh"]
[null,null,null,null,null,null,"Diesel used",{"$f":"H196/H179/3.6","v":67.592592592592595},"GJ"]
[]
[]
[]
[]
[]
[]
[null,"Solar PVs, small isolated grid, 2 MW, 100% solar"]
[null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
[null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"Assumptions!$C$13","v":7.0000000000000007E-2}]
[null,"Total investment",{"$f":"(H211+H220)*H221*1000","v":13125000},null,{"$f":"C207-D207","v":13125000},null,"Reference electricity price",{"$f":"+Assumptions!C35","v":0.2},"US$/kWh"]
[null,"Project life",20,null,null,null,"CO2-eq. emission coefficient",0.8,"tCO2/MWh"]
[null,"Lev. investment",{"$f":"IF(C208=0,0,PMT($H$206,C208,-C207))","v":1238907.1503802312},null,{"$f":"C209-D209","v":1238907.1503802312}]
[null,"Annual O&M",{"$f":"H212","v":35},null,{"$f":"C210-D210","v":35},null,"Activity: Solar PV with battery"]
[null,"Annual fuelcost",null,{"$f":"H214*H207*H221*1000","v":657000},{"$f":"C211-D211","v":-657000},null,"Investment in PV",1500,"US$/kW"]
[null,"Total annual cost",{"$f":"SUM(C209:C211)","v":1238942.1503802312},{"$f":"SUM(D209:D211)","v":657000},{"$f":"C212-D212","v":581942.15038023121},null,"O&M  ",35,"US$/kW"]
[null,null,null,null,null,null,"Capacity factor",{"$f":"4.5*365","v":1642.5},"Full time hours"]
[null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Electricity production/kW",{"$f":"H213","v":1642.5},"kWh/year"]
[null,"Fuel  CO2-eq. emission",0,{"$f":"H214/1000*H208*H221*1000","v":2628},{"$f":"D215-C215","v":2628},null,"Electricity production/kW",{"$f":"H214/365","v":4.5},"kWh/day"]
[null,"Other",null,null,null,null,"Electricity consumption whitout sun/kW",{"$f":"H215*0.5","v":2.25},"kWh/day"]
[null,"Total CO2-eq. emission ",{"$f":"C215+C216","v":0},{"$f":"D215+D216","v":2628},{"$f":"D217-C217","v":2628},null,"Unit cost of batteries",187,"US$/kWh"]
[null,null,null,null,null,null,"Max.  battery load",0.2]
[null,"US$/ton CO2-eq.",null,null,{"$f":"IF(E217<>0,E212/E217,0)","v":221.43917442170138},null,"Reinvestment in batteries",3,"Times"]
[null,null,null,null,null,null,"Cost of batteries",{"$f":"150*H216/H218*H219","v":5062.5},"US$/kW"]
[null,null,null,null,null,null,"Size of PV",2,"MW"]
[null,null,null,null,null,null,"Electrici produced",{"$f":"+H221*H214","v":3285},"MWh/year"]
[null,null,null,null,null,null,"Cost of electricity produced",{"$f":"C212/H222/1000","v":0.37715133953736107},"US$/kWh"]
[]
[null,null,null,null,null,null,"Reference option: No solar PVs"]
[]
[]
[]
[]
[]
[]
[]
[null,"Parabolic through CSP, no storage, 1 MW - 2025",null,null,null,null,null,null,null,null,"Parabolic through CSP, no storage, 1 MW - 2030",null,null,null,null,null,null,null,null,"Parabolic through CSP, no storage, 1 MW - 2050"]
[null,"Costs in","Reduction","Reference","Increase",null,"General inputs:",null,null,null,"Costs in","Reduction","Reference","Increase",null,"General inputs:",null,null,null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
[null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"Assumptions!$C$13","v":7.0000000000000007E-2},null,null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"Assumptions!$C$13","v":7.0000000000000007E-2},null,null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"Assumptions!$C$13","v":7.0000000000000007E-2}]
[null,"Total investment",{"$f":"H242*1000*H241","v":4500000},null,{"$f":"C236-D236","v":4500000},null,"Reference electricity price",{"$f":"+Assumptions!C35","v":0.2},"US$/kWh",null,"Total investment",{"$f":"Q242*1000*Q241","v":4000000},null,{"$f":"L236-M236","v":4000000},null,"Reference electricity price",{"$f":"+Assumptions!C35","v":0.2},"US$/kWh",null,"Total investment",{"$f":"Z242*1000*Z241","v":2500000},null,{"$f":"U236-V236","v":2500000},null,"Reference electricity price",{"$f":"+Assumptions!C35","v":0.2},"US$/kWh"]
[null,"Project life",20,null,null,null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!C38","v":0.48549999999999999},"tCO2/MWh",null,"Project life",20,null,null,null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!C38","v":0.48549999999999999},"tCO2/MWh",null,"Project life",20,null,null,null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!C38","v":0.48549999999999999},"tCO2/MWh"]
[null,"Lev. investment",{"$f":"IF(C237=0,0,PMT($H$235,C237,-C236))","v":424768.16584465059},null,{"$f":"C238-D238","v":424768.16584465059},null,null,null,null,null,"Lev. investment",{"$f":"IF(L237=0,0,PMT($Q$235,L237,-L236))","v":377571.70297302277},null,{"$f":"L238-M238","v":377571.70297302277},null,null,null,null,null,"Lev. investment",{"$f":"IF(U237=0,0,PMT($Z$235,U237,-U236))","v":235982.31435813924},null,{"$f":"U238-V238","v":235982.31435813924}]
[null,"Annual O&M",{"$f":"C236*H240","v":6525},null,{"$f":"C239-D239","v":6525},null,"Reduction option: Solar central parabolic",null,null,null,"Annual O&M",{"$f":"L236*Q240","v":5800},null,{"$f":"L239-M239","v":5800},null,"Reduction option: Solar central parabolic",null,null,null,"Annual O&M",{"$f":"U236*Z240","v":3624.9999999999995},null,{"$f":"U239-V239","v":3624.9999999999995},null,"Reduction option: Solar central parabolic"]
[null,"Annual fuelcost",null,{"$f":"H244*1000*H236","v":300000},{"$f":"C240-D240","v":-300000},null,"O&M  ",1.4499999999999999E-3,"Of investment",null,"Annual fuelcost",null,{"$f":"Q244*1000*Q236","v":300000},{"$f":"L240-M240","v":-300000},null,"O&M  ",1.4499999999999999E-3,"Of investment",null,"Annual fuelcost",null,{"$f":"Z244*1000*Z236","v":300000},{"$f":"U240-V240","v":-300000},null,"O&M  ",1.4499999999999999E-3,"Of investment"]
[null,"Total annual cost",{"$f":"SUM(C238:C240)","v":431293.16584465059},{"$f":"SUM(D238:D240)","v":300000},{"$f":"C241-D241","v":131293.16584465059},null,"Activity",1,"MW",null,"Total annual cost",{"$f":"SUM(L238:L240)","v":383371.70297302277},{"$f":"SUM(M238:M240)","v":300000},{"$f":"L241-M241","v":83371.702973022766},null,"Activity",1,"MW",null,"Total annual cost",{"$f":"SUM(U238:U240)","v":239607.31435813924},{"$f":"SUM(V238:V240)","v":300000},{"$f":"U241-V241","v":-60392.685641860764},null,"Activity",1,"MW"]
[null,null,null,null,null,null,"Investment in Activity",4500,"US$/kW",null,null,null,null,null,null,"Investment in Activity",4000,"US$/kW",null,null,null,null,null,null,"Investment in Activity",2500,"US$/kW"]
[null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Capacity factor",1500,"Full time hours",null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Capacity factor",1500,"Full time hours",null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Capacity factor",1500,"Full time hours"]
[null,"Fuel  CO2-eq. emission",null,{"$f":"H244*H237","v":728.25},{"$f":"D244-C244","v":728.25},null,"Electricity production",{"$f":"H241*H243","v":1500},"MWh/year",null,"Fuel  CO2-eq. emission",null,{"$f":"Q244*Q237","v":728.25},{"$f":"M244-L244","v":728.25},null,"Electricity production",{"$f":"Q241*Q243","v":1500},"MWh/year",null,"Fuel  CO2-eq. emission",null,{"$f":"Z244*Z237","v":728.25},{"$f":"V244-U244","v":728.25},null,"Electricity production",{"$f":"Z241*Z243","v":1500},"MWh/year"]
[null,"Other",null,null,null,null,"Cost of electricity produced",{"$f":"C241/H244/1000","v":0.28752877722976705},"US$/kWh",null,"Other",null,null,null,null,"Cost of electricity produced",{"$f":"L241/Q244/1000","v":0.25558113531534854},"US$/kWh",null,"Other",null,null,null,null,"Cost of electricity produced",{"$f":"U241/Z244/1000","v":0.15973820957209281},"US$/kWh"]
[null,"Total CO2-eq. emission ",{"$f":"C244+C245","v":0},{"$f":"D244+D245","v":728.25},{"$f":"D246-C246","v":728.25},null,null,null,null,null,"Total CO2-eq. emission ",{"$f":"L244+L245","v":0},{"$f":"M244+M245","v":728.25},{"$f":"M246-L246","v":728.25},null,null,null,null,null,"Total CO2-eq. emission ",{"$f":"U244+U245","v":0},{"$f":"V244+V245","v":728.25},{"$f":"V246-U246","v":728.25}]
[null,null,null,null,null,null,"Reduction option: No Solar central parabolic",null,null,null,null,null,null,null,null,"Reduction option: No Solar central parabolic",null,null,null,null,null,null,null,null,"Reduction option: No Solar central parabolic"]
[null,"US$/ton CO2-eq.",null,null,{"$f":"IF(E246<>0,E241/E246,0)","v":180.28584393360879},null,null,null,null,null,"US$/ton CO2-eq.",null,null,{"$f":"IF(N246<>0,N241/N246,0)","v":114.48225605633061},null,null,null,null,null,"US$/ton CO2-eq.",null,null,{"$f":"IF(W246<>0,W241/W246,0)","v":-82.928507575503971}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Solar tower CSP, with 24 h storage, 1 MW - 2025",null,null,null,null,null,null,null,null,"Solar tower CSP, with 24 h storage, 1 MW - 2030",null,null,null,null,null,null,null,null,"Solar tower CSP, with 24 h storage, 1 MW - 2050"]
[null,"Costs in","Reduction","Reference","Increase",null,"General inputs:",null,null,null,"Costs in","Reduction","Reference","Increase",null,"General inputs:",null,null,null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
[null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"Assumptions!$C$13","v":7.0000000000000007E-2},null,null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"Assumptions!$C$13","v":7.0000000000000007E-2},null,null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"Assumptions!$C$13","v":7.0000000000000007E-2}]
[null,"Total investment",{"$f":"H269*1000*H268","v":8000000},null,{"$f":"C263-D263","v":8000000},null,"Reference electricity price",{"$f":"+Assumptions!C35","v":0.2},"US$/kWh",null,"Total investment",{"$f":"Q269*1000*Q268","v":7000000},null,{"$f":"L263-M263","v":7000000},null,"Reference electricity price",{"$f":"+Assumptions!C35","v":0.2},"US$/kWh",null,"Total investment",{"$f":"Z269*1000*Z268","v":5000000},null,{"$f":"U263-V263","v":5000000},null,"Reference electricity price",{"$f":"+Assumptions!C35","v":0.2},"US$/kWh"]
[null,"Project life",20,null,null,null,"CO2-eq. emission coefficient",{"$f":"Assumptions!$C38","v":0.48549999999999999},"tCO2/MWh",null,"Project life",20,null,null,null,"CO2-eq. emission coefficient",{"$f":"Assumptions!$C38","v":0.48549999999999999},"tCO2/MWh",null,"Project life",20,null,null,null,"CO2-eq. emission coefficient",{"$f":"Assumptions!$C38","v":0.48549999999999999},"tCO2/MWh"]
[null,"Lev. investment",{"$f":"IF(C264=0,0,PMT($H$262,C264,-C263))","v":755143.40594604553},null,{"$f":"C265-D265","v":755143.40594604553},null,null,null,null,null,"Lev. investment",{"$f":"IF(L264=0,0,PMT($Q$262,L264,-L263))","v":660750.48020278988},null,{"$f":"L265-M265","v":660750.48020278988},null,null,null,null,null,"Lev. investment",{"$f":"IF(U264=0,0,PMT($Z$262,U264,-U263))","v":471964.62871627847},null,{"$f":"U265-V265","v":471964.62871627847}]
[null,"Annual O&M",{"$f":"H267*H271*1000","v":45000},null,{"$f":"C266-D266","v":45000},null,"Reduction option: Solar Tower",null,null,null,"Annual O&M",{"$f":"Q267*Q271*1000","v":45000},null,{"$f":"L266-M266","v":45000},null,"Reduction option: Solar Tower",null,null,null,"Annual O&M",{"$f":"Z267*Z271*1000","v":45000},null,{"$f":"U266-V266","v":45000},null,"Reduction option: Solar Tower"]
[null,"Annual fuelcost",null,{"$f":"H271*1000*H263","v":300000},{"$f":"C267-D267","v":-300000},null,"O&M  ",0.03,"US$/kWh",null,"Annual fuelcost",null,{"$f":"Q271*1000*Q263","v":300000},{"$f":"L267-M267","v":-300000},null,"O&M  ",0.03,"US$/kWh",null,"Annual fuelcost",null,{"$f":"Z271*1000*Z263","v":300000},{"$f":"U267-V267","v":-300000},null,"O&M  ",0.03,"US$/kWh"]
[null,"Total annual cost",{"$f":"SUM(C265:C267)","v":800143.40594604553},{"$f":"SUM(D265:D267)","v":300000},{"$f":"C268-D268","v":500143.40594604553},null,"Activity",1,"MW",null,"Total annual cost",{"$f":"SUM(L265:L267)","v":705750.48020278988},{"$f":"SUM(M265:M267)","v":300000},{"$f":"L268-M268","v":405750.48020278988},null,"Activity",1,"MW",null,"Total annual cost",{"$f":"SUM(U265:U267)","v":516964.62871627847},{"$f":"SUM(V265:V267)","v":300000},{"$f":"U268-V268","v":216964.62871627847},null,"Activity",1,"MW"]
[null,null,null,null,null,null,"Investment in Activity",8000,"US$/kW",null,null,null,null,null,null,"Investment in Activity",7000,"US$/kW",null,null,null,null,null,null,"Investment in Activity",5000,"US$/kW"]
[null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Capacity factor",1500,"Full time hours",null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Capacity factor",1500,"Full time hours",null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Capacity factor",1500,"Full time hours"]
[null,"Fuel  CO2-eq. emission",null,{"$f":"H271*H264","v":728.25},{"$f":"D271-C271","v":728.25},null,"Electricity production",{"$f":"H268*H270","v":1500},"MWh/year",null,"Fuel  CO2-eq. emission",null,{"$f":"Q271*Q264","v":728.25},{"$f":"M271-L271","v":728.25},null,"Electricity production",{"$f":"Q268*Q270","v":1500},"MWh/year",null,"Fuel  CO2-eq. emission",null,{"$f":"Z271*Z264","v":728.25},{"$f":"V271-U271","v":728.25},null,"Electricity production",{"$f":"Z268*Z270","v":1500},"MWh/year"]
[null,"Other",null,null,null,null,"Cost of electricity produced",{"$f":"C268/H271/1000","v":0.53342893729736363},"US$/kWh",null,"Other",null,null,null,null,"Cost of electricity produced",{"$f":"L268/Q271/1000","v":0.47050032013519327},"US$/kWh",null,"Other",null,null,null,null,"Cost of electricity produced",{"$f":"U268/Z271/1000","v":0.34464308581085229},"US$/kWh"]
[null,"Total CO2-eq. emission ",{"$f":"C271+C272","v":0},{"$f":"D271+D272","v":728.25},{"$f":"D273-C273","v":728.25},null,null,null,null,null,"Total CO2-eq. emission ",{"$f":"L271+L272","v":0},{"$f":"M271+M272","v":728.25},{"$f":"M273-L273","v":728.25},null,null,null,null,null,"Total CO2-eq. emission ",{"$f":"U271+U272","v":0},{"$f":"V271+V272","v":728.25},{"$f":"V273-U273","v":728.25}]
[null,null,null,null,null,null,"Reduction option: No Solar Tower",null,null,null,null,null,null,null,null,"Reduction option: No Solar Tower",null,null,null,null,null,null,null,null,"Reduction option: No Solar Tower"]
[null,"US$/ton CO2-eq.",null,null,{"$f":"IF(E273<>0,E268/E273,0)","v":686.7743301696471},null,null,null,null,null,"US$/ton CO2-eq.",null,null,{"$f":"IF(N273<>0,N268/N273,0)","v":557.15822890873994},null,null,null,null,null,"US$/ton CO2-eq.",null,null,{"$f":"IF(W273<>0,W268/W273,0)","v":297.92602638692546}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Solar lamps (1000 LED lamps replacing kerosene)"]
[null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
[null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"Assumptions!$C$13","v":7.0000000000000007E-2}]
[null,"Total investment",{"$f":"H297*H298","v":19148.936170212764},null,{"$f":"C291-D291","v":19148.936170212764},null,"Reference kerosene price",{"$f":"+Assumptions!J28","v":0.44025157232704398},"US$/liter"]
[null,"Project life",{"$f":"+H299","v":5},null,null,null,"Density of kerosene",{"$f":"+Assumptions!J30","v":0.8},"t/1000 liter"]
[null,"Lev. investment",{"$f":"IF(C292=0,0,PMT($H$290,C292,-C291))","v":4670.2473403667373},null,{"$f":"C293-D293","v":4670.2473403667373},null,"Energy content of Kerosene",{"$f":"+Assumptions!J31","v":44.75},"GJ/ton"]
[null,"Annual O&M",0,null,{"$f":"C294-D294","v":0},null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!D49","v":71.866666666666674},"kgCO2/GJ"]
[null,"Annual fuelcost",null,{"$f":"H307*365*H291*H297","v":16069.182389937105},{"$f":"C295-D295","v":-16069.182389937105}]
[null,"Total annual cost",{"$f":"SUM(C293:C295)","v":4670.2473403667373},{"$f":"SUM(D293:D295)","v":16069.182389937105},{"$f":"C296-D296","v":-11398.935049570367},null,"Activity: Solar LED lamps replacing kerosene"]
[null,null,null,null,null,null,"Number of LED lamps",1000]
[null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"The cost of 1 solar LED lamp",{"$f":"90/4.7","v":19.148936170212764},"US$"]
[null,"Fuel  CO2-eq. emission",null,{"$f":"H308*H294/1000","v":93.908173333333366},{"$f":"D299-C299","v":93.908173333333366},null,"Lifetime of solar LED lamp",5,"Years"]
[null,"Other",null,null,null,null,"Daily insolation",5,"hours"]
[null,"Total CO2-eq. emission ",{"$f":"C299+C300","v":0},{"$f":"D299+D300","v":93.908173333333366},{"$f":"D301-C301","v":93.908173333333366},null,"Annual capacity factor",{"$f":"H300*365","v":1825},"Full time hours"]
[]
[null,"US$/ton CO2-eq.",null,null,{"$f":"IF(E301<>0,E296/E301,0)","v":-121.38384386531598},null,"Reference option: Kerosen lamps"]
[null,null,null,null,null,null,"Annual comsumption of kerosene",{"$f":"H307*365*H297","v":36500},"Liters"]
[null,null,null,null,null,null,"Hourly comsumption of kerosene",0.05,"Liters"]
[null,null,null,null,null,null,"Number of hours of lamp use",4,"hours pr day"]
[null,null,null,null,null,null,"Daily comsumption of kerosene",{"$f":"3/30","v":0.1},"Liters"]
[null,null,null,null,null,null,"Annual comsumption of kerosene",{"$f":"H307/1000*365*H292*H293*H297","v":1306.7000000000003},"GJ"]
[]
[]
[]
[]
[]
[]
[null,"Solar street lights - 1000 poles"]
[null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
[null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
[null,"Total investment",{"$f":"+H324*H323+H323*H325*(1+H317)^(-H327)","v":4569537.2951364489},{"$f":"H333*(H331+H332)+H333*H334*((1+H317)^(-H336)+(1+H317)^(-H336*2)+(1+H317)^(-H336*3)+(1+H317)^(-H336*4))","v":5979183.8910164945},{"$f":"C318-D318","v":-1409646.5958800456},null,"Average electricity price",{"$f":"+Assumptions!C35","v":0.2},"US$/kWh"]
[null,"Project life",25,25,null,null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!C39","v":0.48549999999999999},"ton CO2-eq./MWh"]
[null,"Lev. investment",{"$f":"IF(C319=0,0,PMT($H317,C319,-C318))","v":392114.35875478003},{"$f":"IF(D319=0,0,PMT($H$317,D319,-D318))","v":513076.86224559735},{"$f":"C320-D320","v":-120962.50349081733},null,"Grid loss",{"$f":"+Assumptions!C40","v":0.17087686460263193}]
[null,"Annual O&M",null,null,{"$f":"C321-D321","v":0}]
[null,"Annual electricity cost",null,{"$f":"H341*1000*H318*1000/H323","v":219000},{"$f":"C322-D322","v":-219000},null,"Reduction option: Solar street lights"]
[null,"Total annual cost",{"$f":"SUM(C320:C322)","v":392114.35875478003},{"$f":"SUM(D320:D322)","v":732076.86224559741},{"$f":"C323-D323","v":-339962.50349081738},null,"Activity",1000,"locations"]
[null,null,null,null,null,null,"Instalation cost",4500,"US$/pole"]
[null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Cost of lamp",162,"US$"]
[null,"Fuel  CO2-eq. emission",null,{"$f":"H341*H319/(1+H320)","v":454.03792326225533},{"$f":"D326-C326","v":454.03792326225533},null,"Lamp lifetime",50000,"hrs"]
[null,"Other",null,null,null,null,"Lamp lifetime in years",12.5,"years"]
[null,"Total CO2-eq. emission ",{"$f":"C326+C327","v":0},{"$f":"D326+D327","v":454.03792326225533},{"$f":"D328-C328","v":454.03792326225533},null,"Lamp wattage",50,"W"]
[null,null,null,null,null,null,"Daily usage",12,"hrs"]
[null,"US$/ton CO2-eq.",null,null,{"$f":"IF(E328<>0,E323/E328,0)","v":-748.75354254153956},null,"Reference option: 250 W high pressure sodium lamp"]
[null,null,null,null,null,null,"Investment",1350,"US$/pole"]
[null,null,null,null,null,null,"Wiring investment",4500,"US$/pole"]
[null,null,null,null,null,null,"Activity",{"$f":"+H323","v":1000},{"$f":"+I323","v":"locations"}]
[null,null,null,null,null,null,"Cost of sodium lamp",75,"US$"]
[null,null,null,null,null,null,"Lamp lifetime in hours",24000,"hours"]
[null,null,null,null,null,null,"Lamp lifetime in years",{"$f":"H335/H340/365","v":5.4794520547945202},"Years"]
[null,null,null,null,null,null,"Required lamp replacements",{"$f":"7/H336","v":1.2775000000000001},"times"]
[null,null,null,null,null,null,"Lamp discount rate",{"$f":"H317*H336/365","v":1.0508538187277163E-3}]
[null,null,null,null,null,null,"Sodium lamp wattage",250,"W"]
[null,null,null,null,null,null,"Daily usage",{"$f":"H329","v":12},"hrs"]
[null,null,null,null,null,null,"Annual electricity used",{"$f":"H339*H340*H333*365/1000000","v":1095},"MWh"]

{"sheet":"Storage","index":40,"n_rows":23,"n_cols":27,"rows_kept":23,"cut":false,"hidden":true,"merged":[[12,24,12,26],[1,1,1,4],[2,1,2,4],[8,24,8,26]]}
[]
[]
[null,"Battery storage plant"]
[]
[]
[]
[]
[null,"Battery storage plant - 1 MWh in 2025",null,null,null,null,null,null,null,null,"Battery storage plant - 1 MWh in 2030",null,null,null,null,null,null,null,null,"Battery storage plant - 1 MWh in 2050"]
[null,"Costs in","Reduction","Reference","Increase",null,"General inputs:",null,null,null,"Costs in","Reduction","Reference","Increase",null,"General inputs:",null,null,null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
[null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"Assumptions!$C$13","v":7.0000000000000007E-2},null,null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"Assumptions!$C$13","v":7.0000000000000007E-2},null,null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"Assumptions!$C$13","v":7.0000000000000007E-2}]
[null,"Total investment",{"$f":"+H16*1000","v":120000},{"$f":"H19*1000","v":0},{"$f":"C11-D11","v":120000},null,"CO2-eq. emission coefficient",null,"tCO2/MWh",null,"Total investment",{"$f":"+Q16*1000","v":60000},{"$f":"Q19*1000","v":0},{"$f":"L11-M11","v":60000},null,"CO2-eq. emission coefficient",null,"tCO2/MWh",null,"Total investment",{"$f":"+Z16*1000","v":50000},{"$f":"Z19*1000","v":0},{"$f":"U11-V11","v":50000},null,"CO2-eq. emission coefficient",null,"tCO2/MWh"]
[null,"Project life",20,20,null,null,null,null,null,null,"Project life",20,20,null,null,null,null,null,null,"Project life",20,20]
[null,"Lev. investment",{"$f":"IF(C12=0,0,PMT($H10,C12,-C11))","v":11327.151089190684},null,{"$f":"C13-D13","v":11327.151089190684},null,"Reduction option: Extra Battery storage",null,null,null,"Lev. investment",{"$f":"IF(L12=0,0,PMT($Q10,L12,-L11))","v":5663.5755445953419},null,{"$f":"L13-M13","v":5663.5755445953419},null,"Reduction option: Extra Battery storage",null,null,null,"Lev. investment",{"$f":"IF(U12=0,0,PMT($Z10,U12,-U11))","v":4719.6462871627855},null,{"$f":"U13-V13","v":4719.6462871627855},null,"Reduction option: Extra Battery storage"]
[null,"Annual O&M",0,0,{"$f":"C14-D14","v":0},null,"Activity",1,"MWh/ year",null,"Annual O&M",0,0,{"$f":"L14-M14","v":0},null,"Activity",1,"MWh/ year",null,"Annual O&M",0,0,{"$f":"U14-V14","v":0},null,"Activity",1,"MWh/ year"]
[null,"Annual fuelcost",0,0,{"$f":"C15-D15","v":0},null,"Cost of storage",120,"US$/kWh",null,"Annual fuelcost",0,0,{"$f":"L15-M15","v":0},null,"Cost of storage",60,"US$/kWh",null,"Annual fuelcost",0,0,{"$f":"U15-V15","v":0},null,"Cost of storage",50,"US$/kWh"]
[null,"Total annual cost",{"$f":"SUM(C13:C15)","v":11327.151089190684},{"$f":"SUM(D13:D15)","v":0},{"$f":"C16-D16","v":11327.151089190684},null,"Cost of 1 MWh storage",{"$f":"H15","v":120},"kUS$",null,"Total annual cost",{"$f":"SUM(L13:L15)","v":5663.5755445953419},{"$f":"SUM(M13:M15)","v":0},{"$f":"L16-M16","v":5663.5755445953419},null,"Cost of 1 MWh storage",{"$f":"Q15","v":60},"kUS$",null,"Total annual cost",{"$f":"SUM(U13:U15)","v":4719.6462871627855},{"$f":"SUM(V13:V15)","v":0},{"$f":"U16-V16","v":4719.6462871627855},null,"Cost of 1 MWh storage",{"$f":"Z15","v":50},"kUS$"]
[]
[null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Reference option: No extra battery storage",null,null,null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Reference option: No extra battery storage",null,null,null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Reference option: No extra battery storage"]
[null,"Fuel  CO2-eq. emission",null,null,{"$f":"D19-C19","v":0},null,null,null,null,null,"Fuel  CO2-eq. emission",null,null,{"$f":"M19-L19","v":0},null,null,null,null,null,"Fuel  CO2-eq. emission",null,null,{"$f":"V19-U19","v":0}]
[null,"Other",null,null,null,null,null,null,null,null,"Other",null,null,null,null,null,null,null,null,"Other"]
[null,"Total CO2-eq. emission ",{"$f":"C19+C20","v":0},{"$f":"D19+D20","v":0},{"$f":"D21-C21","v":0},null,null,null,null,null,"Total CO2-eq. emission ",{"$f":"L19+L20","v":0},{"$f":"M19+M20","v":0},{"$f":"M21-L21","v":0},null,null,null,null,null,"Total CO2-eq. emission ",{"$f":"U19+U20","v":0},{"$f":"V19+V20","v":0},{"$f":"V21-U21","v":0}]
[]
[null,"US$/ton CO2-eq.",null,null,{"$f":"IF(E21<>0,E16/E21,0)","v":0},null,null,null,null,null,"US$/ton CO2-eq.",null,null,{"$f":"IF(N21<>0,N16/N21,0)","v":0},null,null,null,null,null,"US$/ton CO2-eq.",null,null,{"$f":"IF(W21<>0,W16/W21,0)","v":0}]

{"sheet":"Transport","index":41,"n_rows":573,"n_cols":28,"rows_kept":573,"cut":false,"hidden":true,"merged":[[164,15,164,17],[164,24,164,26],[195,6,195,8],[195,15,195,17],[195,24,195,26],[381,6,381,8],[83,6,83,8],[109,6,109,8],[550,6,550,8],[521,6,521,8],[164,6,164,8],[495,6,495,8],[350,6,350,8],[464,6,464,8],[450,6,450,8],[437,6,437,8],[443,6,443,8],[409,6,409,8],[226,6,226,8],[134,15,134,17],[134,6,134,8],[52,6,52,8],[60,6,60,8],[66,6,66,8],[52,15,52,17],[60,15,60,17],[66,15,66,17],[1,1,1,3],[5,1,5,3],[6,1,6,3],[16,1,16,3],[24,15,24,17],[32,15,32,17],[38,15,38,17],[17,1,17,3],[18,1,18,3],[24,6,24,8],[32,6,32,8],[38,6,38,8],[134,24,134,26],[24,24,24,26],[32,24,32,26],[38,24,38,26],[52,24,52,26],[60,24,60,26],[66,24,66,26],[226,15,226,17],[226,24,226,26],[321,6,321,8],[258,6,258,8],[258,15,258,17],[258,24,258,26],[290,6,290,8]]}
[]
[null,"Menu for Transport options (click links below)"]
[]
[null,"Biodiesel blended in all remaining diesel "]
[null,"Bioethanol blended in all gasoline"]
[null,"More efficient gasoline cars (1000 cars)"]
[null,"More efficient diesel cars (1000 cars)"]
[null,"Electric cars"]
[null,"Electric 18m buses"]
[null,"Electric 12m buses "]
[null,"Electric heavy trucks"]
[null,"Electric light trucks"]
[null,"Electric train replacing diesel train"]
[null,"Shifting passengers from car to rail (1 million personkm/day) "]
[null,"Shifting freight transport from road to rail (1000 tonkm/day)"]
[null,"Taxies using natural gas (1000 taxies)"]
[null,"Restriction on import of used cars (1000 cars)"]
[null,"Better maintenance and use of motor bikes"]
[null,"Bus Rapid Transit (1 km BRT)"]
[null,"New bicycle lanes"]
[null,"Electric three-wheelers"]
[]
[]
[null,"10% Biodiesel blended in all remaining diesel in 2025",null,null,null,null,null,null,null,null,"20% Biodiesel blended in all remaining diesel in 2030",null,null,null,null,null,null,null,null,"20% Biodiesel blended in all remaining diesel in 2050"]
[null,"Costs in","Reduction","Reference","Increase",null,"General inputs:",null,null,null,"Costs in","Reduction","Reference","Increase",null,"General inputs:",null,null,null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
[null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2},null,null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2},null,null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
[null,"Total investment",0,null,{"$f":"C27-D27","v":0},null,"1 toe =",41.868000000000002,"GJ",null,"Total investment",0,null,{"$f":"L27-M27","v":0},null,"1 toe =",41.868000000000002,"GJ",null,"Total investment",0,null,{"$f":"U27-V27","v":0},null,"1 toe =",41.868000000000002,"GJ"]
[null,"Project life",20,null,null,null,"Diesel price",{"$f":"+Assumptions!G28","v":0.37735849056603771},"US$/liter",null,"Project life",20,null,null,null,"Diesel price",{"$f":"+Assumptions!G28","v":0.37735849056603771},"US$/liter",null,"Project life",20,null,null,null,"Diesel price",{"$f":"+Assumptions!G28","v":0.37735849056603771},"US$/liter"]
[null,"Lev. investment",{"$f":"IF(C28=0,0,PMT($H$26,C28,-C27))","v":0},null,{"$f":"C29-D29","v":0},null,"Biodiesel price",{"$f":"+Assumptions!H28","v":1.2},"US$/liter",null,"Lev. investment",{"$f":"IF(L28=0,0,PMT($H$26,L28,-L27))","v":0},null,{"$f":"L29-M29","v":0},null,"Biodiesel price",{"$f":"+Assumptions!H28","v":1.2},"US$/liter",null,"Lev. investment",{"$f":"IF(U28=0,0,PMT($H$26,U28,-U27))","v":0},null,{"$f":"U29-V29","v":0},null,"Biodiesel price",{"$f":"+Assumptions!H28","v":1.2},"US$/liter"]
[null,"Annual O&M",{"$f":"C27*H32","v":0},null,{"$f":"C30-D30","v":0},null,"1 toe of diesel equal",{"$f":"+Assumptions!D78/Assumptions!E78","v":1150.3082654709704},"liter",null,"Annual O&M",{"$f":"L27*Q32","v":0},null,{"$f":"L30-M30","v":0},null,"1 toe of diesel equal",{"$f":"+Assumptions!D78/Assumptions!E78","v":1150.3082654709704},"liter",null,"Annual O&M",{"$f":"U27*Z32","v":0},null,{"$f":"U30-V30","v":0},null,"1 toe of diesel equal",{"$f":"+Assumptions!D78/Assumptions!E78","v":1150.3082654709704},"liter"]
[null,"Annual fuelcost",{"$f":"H38*H29*1000","v":4755094126.380147},{"$f":"H45*H28*1000","v":1306767313.9137304},{"$f":"C31-D31","v":3448326812.4664164},null,"1 toe of biodiesel equeal",{"$f":"+Assumptions!D77/Assumptions!E77","v":1316.2790697674418},"liter",null,"Annual fuelcost",{"$f":"Q38*Q29*1000","v":12784292164.203344},{"$f":"Q45*Q28*1000","v":3513304823.7726469},{"$f":"L31-M31","v":9270987340.4306984},null,"1 toe of biodiesel equeal",{"$f":"+Assumptions!D77/Assumptions!E77","v":1316.2790697674418},"liter",null,"Annual fuelcost",{"$f":"Z38*Z29*1000","v":23373544398.803333},{"$f":"Z45*Z28*1000","v":6423381539.6456175},{"$f":"U31-V31","v":16950162859.157715},null,"1 toe of biodiesel equeal",{"$f":"+Assumptions!D77/Assumptions!E77","v":1316.2790697674418},"liter"]
[null,"Total annual cost",{"$f":"SUM(C29:C31)","v":4755094126.380147},{"$f":"SUM(D29:D31)","v":1306767313.9137304},{"$f":"C32-D32","v":3448326812.4664164},null,"Diesel emission factor",{"$f":"+Assumptions!D46","v":74.066666666666663},"kgCO2/GJ",null,"Total annual cost",{"$f":"SUM(L29:L31)","v":12784292164.203344},{"$f":"SUM(M29:M31)","v":3513304823.7726469},{"$f":"L32-M32","v":9270987340.4306984},null,"Diesel emission factor",{"$f":"+Assumptions!D46","v":74.066666666666663},"kgCO2/GJ",null,"Total annual cost",{"$f":"SUM(U29:U31)","v":23373544398.803333},{"$f":"SUM(V29:V31)","v":6423381539.6456175},{"$f":"U32-V32","v":16950162859.157715},null,"Diesel emission factor",{"$f":"+Assumptions!D46","v":74.066666666666663},"kgCO2/GJ"]
[null,null,null,null,null,null,"Reduction option: 10% Biodiesel blend",1,"kW",null,null,null,null,null,null,"Reduction option: 20% Biodiesel blend",1,"kW",null,null,null,null,null,null,"Reduction option: 20% Biodiesel blend",1,"kW"]
[null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Investment in Activity",0,"US$/liter",null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Investment in Activity",0,"US$/liter",null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Investment in Activity",0,"US$/liter"]
[null,"Fuel  CO2-eq. emission",null,{"$f":"H44*H32/1000","v":9335442.5762044843},{"$f":"D35-C35","v":9335442.5762044843},null,"M&O",0,"US$/liter",null,"Fuel  CO2-eq. emission",null,{"$f":"Q44*Q32/1000","v":25098772.433174755},{"$f":"M35-L35","v":25098772.433174755},null,"M&O",0,"US$/liter",null,"Fuel  CO2-eq. emission",null,{"$f":"Z44*Z32/1000","v":45888130.863037772},{"$f":"V35-U35","v":45888130.863037772},null,"M&O",0,"US$/liter"]
[null,"Other",null,null,null,null,"Amount of diesel replaced",0.1,null,null,"Other",null,null,null,null,"Amount of diesel replaced",0.2,null,null,"Other",null,null,null,null,"Amount of diesel replaced",0.2]
[null,"Total CO2-eq. emission ",{"$f":"C35+C36","v":0},{"$f":"D35+D36","v":9335442.5762044843},{"$f":"D37-C37","v":9335442.5762044843},null,"Amount of biodiesel used",{"$f":"+H43","v":3010.4394498578677},"ktoe",null,"Total CO2-eq. emission ",{"$f":"L35+L36","v":0},{"$f":"M35+M36","v":25098772.433174755},{"$f":"M37-L37","v":25098772.433174755},null,"Amount of biodiesel used",{"$f":"+Q43","v":8093.7067588448735},"ktoe",null,"Total CO2-eq. emission ",{"$f":"U35+U36","v":0},{"$f":"V35+V36","v":45888130.863037772},{"$f":"V37-U37","v":45888130.863037772},null,"Amount of biodiesel used",{"$f":"+Z43","v":14797.738650596928},"ktoe"]
[null,null,null,null,null,null,"Amount of biodiesel used",{"$f":"H37*H31","v":3962578.4386501233},"m3",null,null,null,null,null,null,"Amount of biodiesel used",{"$f":"Q37*Q31","v":10653576.803502787},"m3",null,null,null,null,null,null,"Amount of biodiesel used",{"$f":"Z37*Z31","v":19477953.665669445},"m3"]
[null,"US$/ton CO2-eq.",null,null,{"$f":"IF(E37<>0,E32/E37,0)","v":369.38011072512046},null,"Reference option: 100% diesel ",null,null,null,"US$/ton CO2-eq.",null,null,{"$f":"IF(N37<>0,N32/N37,0)","v":369.38011072512069},null,"Reference option: 100% diesel ",null,null,null,"US$/ton CO2-eq.",null,null,{"$f":"IF(W37<>0,W32/W37,0)","v":369.38011072512057},null,"Reference option: 100% diesel "]
[null,null,null,null,null,null,"Total transport diesel use in 2025",{"$f":"+'BAU projected Energy Balances'!G61+'BAU projected Energy Balances'!G62+'BAU projected Energy Balances'!G64","v":30697.579166389049},"ktoe",null,null,null,null,null,null,"Total transport diesel use in 2030",{"$f":"+'BAU projected Energy Balances'!G147+'BAU projected Energy Balances'!G148+'BAU projected Energy Balances'!G150","v":41080.285610862731},"ktoe",null,null,null,null,null,null,"Total transport diesel use in 2030",{"$f":"+'BAU projected Energy Balances'!G319+'BAU projected Energy Balances'!G320+'BAU projected Energy Balances'!G322","v":73988.693252984638},"ktoe"]
[null,null,null,null,null,null,"Diesel replaced in transport ",{"$f":"+'Mitigation options'!M117+'Mitigation options'!M119+'Mitigation options'!M120+'Mitigation options'!M122+'Mitigation options'!M123+'Mitigation options'!M124+'Mitigation options'!M125+'Mitigation options'!M126+'Mitigation options'!M127+'Mitigation options'!M128+'Mitigation options'!M129+'Mitigation options'!M130","v":593.18466781037046},"ktoe",null,null,null,null,null,null,"Diesel replaced in transport ",{"$f":"+'Mitigation options'!M263+'Mitigation options'!M265+'Mitigation options'!M268+'Mitigation options'!M269+'Mitigation options'!M270+'Mitigation options'!M266+'Mitigation options'!M275","v":611.75181663836986},"ktoe",null,null,null,null,null,null,"Diesel replaced in transport ",null,"ktoe","=+main30!U104+main30!U106+main30!U109+main30!U110+main30!U111+main30!U107+main30!U116"]
[null,null,null,null,null,null,"Diesel still in use",{"$f":"H40-H41","v":30104.394498578677},"ktoe",null,null,null,null,null,null,"Diesel still in use",{"$f":"Q40-Q41","v":40468.533794224364},"ktoe",null,null,null,null,null,null,"Diesel still in use",{"$f":"Z40-Z41","v":73988.693252984638},"ktoe"]
[null,null,null,null,null,null,"Amount of diesel replaced",{"$f":"H42*H36","v":3010.4394498578677},"ktoe",null,null,null,null,null,null,"Amount of diesel replaced",{"$f":"Q42*Q36","v":8093.7067588448735},"ktoe",null,null,null,null,null,null,"Amount of diesel replaced",{"$f":"Z42*Z36","v":14797.738650596928},"ktoe"]
[null,null,null,null,null,null,"Amount of diesel replaced",{"$f":"H43*H27*1000","v":126041078.88664921},"GJ",null,null,null,null,null,null,"Amount of diesel replaced",{"$f":"Q43*Q27*1000","v":338867314.57931715},"GJ",null,null,null,null,null,null,"Amount of diesel replaced",{"$f":"Z43*Z27*1000","v":619551721.82319224},"GJ"]
[null,null,null,null,null,null,"Amount of diesel replaced",{"$f":"H43*H30","v":3462933.381871386},"m3",null,null,null,null,null,null,"Amount of diesel replaced",{"$f":"Q43*Q30","v":9310257.7829975151},"m3",null,null,null,null,null,null,"Amount of diesel replaced",{"$f":"Z43*Z30","v":17021961.080060888},"m3"]
[]
[]
[]
[]
[]
[]
[null,"15% Bioethanol blended in all gasoline in 2025",null,null,null,null,null,null,null,null,"15% Bioethanol blended in all gasoline in 2030",null,null,null,null,null,null,null,null,"15% Bioethanol blended in all gasoline in 2050"]
[null,"Costs in","Reduction","Reference","Increase",null,"General inputs:",null,null,null,"Costs in","Reduction","Reference","Increase",null,"General inputs:",null,null,null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
[null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2},null,null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2},null,null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
[null,"Total investment",{"$f":"H62*H61","v":0},null,{"$f":"C55-D55","v":0},null,"1 toe =",41.868000000000002,"GJ",null,"Total investment",{"$f":"Q62*Q61","v":0},null,{"$f":"L55-M55","v":0},null,"1 toe =",41.868000000000002,"GJ",null,"Total investment",{"$f":"Z62*Z61","v":0},null,{"$f":"U55-V55","v":0},null,"1 toe =",41.868000000000002,"GJ"]
[null,"Project life",20,null,null,null,"Gasoline price",{"$f":"+Assumptions!D28","v":0.44025157232704398},"US$/liter",null,"Project life",20,null,null,null,"Gasoline price",{"$f":"+Assumptions!D28","v":0.44025157232704398},"US$/liter",null,"Project life",20,null,null,null,"Gasoline price",{"$f":"+Assumptions!D28","v":0.44025157232704398},"US$/liter"]
[null,"Lev. investment",{"$f":"IF(C56=0,0,PMT(H54,C56,-C55))","v":0},null,{"$f":"C57-D57","v":0},null,"Bioethanol price",{"$f":"+Assumptions!E28","v":0.83},"US$/liter",null,"Lev. investment",{"$f":"IF(L56=0,0,PMT(+Q54,L56,-L55))","v":0},null,{"$f":"L57-M57","v":0},null,"Bioethanol price",{"$f":"+Assumptions!E28","v":0.83},"US$/liter",null,"Lev. investment",{"$f":"IF(U56=0,0,PMT(+Z54,U56,-U55))","v":0},null,{"$f":"U57-V57","v":0},null,"Bioethanol price",{"$f":"+Assumptions!E28","v":0.83},"US$/liter"]
[null,"Annual O&M",{"$f":"C55*H60","v":0},null,{"$f":"C58-D58","v":0},null,"1 toe of gasoline equal",{"$f":"+Assumptions!D79/Assumptions!E79","v":1246.0714285714287},"liter",null,"Annual O&M",{"$f":"L55*Q60","v":0},null,{"$f":"L58-M58","v":0},null,"1 toe of gasoline equal",{"$f":"+Assumptions!D79/Assumptions!E79","v":1246.0714285714287},"liter",null,"Annual O&M",{"$f":"U55*Z60","v":0},null,{"$f":"U58-V58","v":0},null,"1 toe of gasoline equal",{"$f":"+Assumptions!D79/Assumptions!E79","v":1246.0714285714287},"liter"]
[null,"Annual fuelcost",{"$f":"H66*H57*1000","v":1000920915.2451439},{"$f":"H73*H56*1000","v":319784577.36002964},{"$f":"C59-D59","v":681136337.88511419},null,"1 toe of bioethanol equeal",{"$f":"Assumptions!D76/Assumptions!E76","v":2068.75},"liter",null,"Annual fuelcost",{"$f":"Q66*Q57*1000","v":1339457969.935854},{"$f":"Q73*Q56*1000","v":427943900.74519771},{"$f":"L59-M59","v":911514069.19065619},null,"1 toe of bioethanol equeal",{"$f":"Assumptions!D76/Assumptions!E76","v":2068.75},"liter",null,"Annual fuelcost",{"$f":"Z66*Z57*1000","v":2412464845.0994091},{"$f":"Z73*Z56*1000","v":770759246.94519639},{"$f":"U59-V59","v":1641705598.1542127},null,"1 toe of bioethanol equeal",{"$f":"Assumptions!D76/Assumptions!E76","v":2068.75},"liter"]
[null,"Total annual cost",{"$f":"SUM(C57:C59)","v":1000920915.2451439},{"$f":"SUM(D57:D59)","v":319784577.36002964},{"$f":"C60-D60","v":681136337.88511419},null,"Gasoline emissions",{"$f":"+Assumptions!D47","v":69.3},"kgCO2/GJ",null,"Total annual cost",{"$f":"SUM(L57:L59)","v":1339457969.935854},{"$f":"SUM(M57:M59)","v":427943900.74519771},{"$f":"L60-M60","v":911514069.19065619},null,"Gasoline emissions",{"$f":"+Assumptions!D47","v":69.3},"kgCO2/GJ",null,"Total annual cost",{"$f":"SUM(U57:U59)","v":2412464845.0994091},{"$f":"SUM(V57:V59)","v":770759246.94519639},{"$f":"U60-V60","v":1641705598.1542127},null,"Gasoline emissions",{"$f":"+Assumptions!D47","v":69.3},"kgCO2/GJ"]
[null,null,null,null,null,null,"Reduction option: 15 % bioethanol blends in cars and ships",1,"kW",null,null,null,null,null,null,"Reduction option: 15 % bioethanol blends in cars and ships",1,"kW",null,null,null,null,null,null,"Reduction option: 15 % bioethanol blends in cars and ships",1,"kW"]
[null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Investment in Activity",0,"US$/liter",null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Investment in Activity",0,"US$/liter",null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Investment in Activity",0,"US$/liter"]
[null,"Fuel  CO2-eq. emission",null,{"$f":"H72*H60/1000","v":1691332.9548273399},{"$f":"D63-C63","v":1691332.9548273399},null,"M&O",0,"US$/liter",null,"Fuel  CO2-eq. emission",null,{"$f":"Q72*Q60/1000","v":2263385.0203877329},{"$f":"M63-L63","v":2263385.0203877329},null,"M&O",0,"US$/liter",null,"Fuel  CO2-eq. emission",null,{"$f":"Z72*Z60/1000","v":4076527.1588712176},{"$f":"V63-U63","v":4076527.1588712176},null,"M&O",0,"US$/liter"]
[null,null,null,null,null,null,"Amount of gasoline replaced",0.15,null,null,null,null,null,null,null,"Amount of gasoline replaced",0.15,null,null,null,null,null,null,null,"Amount of gasoline replaced",0.15]
[null,"Other",null,null,null,null,"Amount of bioethanol used",{"$f":"H68*H64","v":582.92631470615891},"ktoe",null,"Other",null,null,null,null,"Amount of bioethanol used",{"$f":"Q68*Q64","v":780.08690419588925},"ktoe",null,"Other",null,null,null,null,"Amount of bioethanol used",{"$f":"Z68*Z64","v":1404.9953598657064},"ktoe"]
[null,"Total CO2-eq. emission ",{"$f":"C63+C65","v":0},{"$f":"D63+D65","v":1691332.9548273399},{"$f":"D66-C66","v":1691332.9548273399},null,"Amount of bioethanol used",{"$f":"H65*H59","v":1205928.8135483663},"m3",null,"Total CO2-eq. emission ",{"$f":"L63+L65","v":0},{"$f":"M63+M65","v":2263385.0203877329},{"$f":"M66-L66","v":2263385.0203877329},null,"Amount of bioethanol used",{"$f":"Q65*Q59","v":1613804.7830552459},"m3",null,"Total CO2-eq. emission ",{"$f":"U63+U65","v":0},{"$f":"V63+V65","v":4076527.1588712176},{"$f":"V66-U66","v":4076527.1588712176},null,"Amount of bioethanol used",{"$f":"Z65*Z59","v":2906584.15072218},"m3"]
[null,null,null,null,null,null,"Reference option: 100% gasoline in vehicles and boats",null,null,null,null,null,null,null,null,"Reference option: 100% gasoline in vehicles and boats",null,null,null,null,null,null,null,null,"Reference option: 100% gasoline in vehicles and boats"]
[null,"US$/ton CO2-eq.",null,null,{"$f":"IF(E66<>0,E60/E66,0)","v":402.72161429897056},null,"Gasoline use in transport in 2025",{"$f":"+'BAU projected Energy Balances'!E61","v":3886.1754313743932},"ktoe",null,"US$/ton CO2-eq.",null,null,{"$f":"IF(N66<>0,N60/N66,0)","v":402.72161429897056},null,"Gasoline use in transport in 2025",{"$f":"+'BAU projected Energy Balances'!E147","v":5200.5793613059286},"ktoe",null,"US$/ton CO2-eq.",null,null,{"$f":"IF(W66<>0,W60/W66,0)","v":402.72161429897056},null,"Gasoline use in transport in 2025",{"$f":"+'BAU projected Energy Balances'!E319","v":9366.6357324380424},"ktoe"]
[null,null,null,null,null,null,"Gasoline replaced in other options",{"$f":"+'Mitigation options'!N137","v":0},"ktoe",null,null,null,null,null,null,"Gasoline replaced in other options",{"$f":"+'Mitigation options'!N283","v":0},"ktoe",null,null,null,null,null,null,"Gasoline replaced in other options",{"$f":"+'Mitigation options'!N575","v":0},"ktoe"]
[null,null,null,null,null,null,"Gasoline still in use",{"$f":"H68-H69","v":3886.1754313743932},"ktoe",null,null,null,null,null,null,"Gasoline still in use",{"$f":"Q68-Q69","v":5200.5793613059286},"ktoe",null,null,null,null,null,null,"Gasoline still in use",{"$f":"Z68-Z69","v":9366.6357324380424},"ktoe"]
[null,null,null,null,null,null,"Amount of gasoline replaced",{"$f":"+H70*H64","v":582.92631470615891},"ktoe",null,null,null,null,null,null,"Amount of gasoline replaced",{"$f":"+Q70*Q64","v":780.08690419588925},"ktoe",null,null,null,null,null,null,"Amount of gasoline replaced",{"$f":"+Z70*Z64","v":1404.9953598657064},"ktoe"]
[null,null,null,null,null,null,"Amount of gasoline replaced",{"$f":"H71*H55*1000","v":24405958.94411746},"GJ",null,null,null,null,null,null,"Amount of gasoline replaced",{"$f":"Q71*Q55*1000","v":32660678.504873492},"GJ",null,null,null,null,null,null,"Amount of gasoline replaced",{"$f":"Z71*Z55*1000","v":58824345.726857401},"GJ"]
[null,null,null,null,null,null,"Amount of gasoline replaced",{"$f":"H71*H58","v":726367.82571778167},"m3",null,null,null,null,null,null,"Amount of gasoline replaced",{"$f":"Q71*Q58","v":972044.00312123494},"m3",null,null,null,null,null,null,"Amount of gasoline replaced",{"$f":"Z71*Z58","v":1750724.5752040893},"m3"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"More efficient gasoline cars (1000 cars)"]
[null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
[null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
[null,"Total investment",null,null,{"$f":"C86-D86","v":0},null,"Gasoline price",{"$f":"+Assumptions!D28","v":0.44025157232704398},"US$/liter"]
[null,"Project life",null,null,null,null,"1 toe =",41.868000000000002,"GJ"]
[null,"Lev. investment",{"$f":"IF(C87=0,0,PMT($H85,C87,-C86))","v":0},{"$f":"+H85","v":7.0000000000000007E-2},{"$f":"C88-D88","v":-7.0000000000000007E-2},null,"1 toe of gasoline equal",{"$f":"Assumptions!D79/Assumptions!E79","v":1246.0714285714287},"liter"]
[null,"Reduction in subsidy",{"$f":"H89*H95*1000000","v":40000.000000000007},{"$f":"H89*H100*1000000","v":48780.487804878045},{"$f":"C89-D89","v":-8780.4878048780374},null,"State subsidy",0.05,"US$/liter"]
[null,"Annual O&M",0,0,{"$f":"C90-D90","v":0},null,"Gasoline emissions",{"$f":"+Assumptions!D47","v":69.3},"kgCO2/GJ"]
[null,"Annual fuel cost",{"$f":"H95*H86*1000000","v":352201.25786163518},{"$f":"H100*H86*1000000","v":429513.72909955506},{"$f":"C91-D91","v":-77312.471237919875},null,"Reduction option: Better maintenanace"]
[null,"Total annual cost",{"$f":"SUM(C88:C91)","v":392201.25786163518},{"$f":"SUM(D88:D91)","v":478294.2869044331},{"$f":"C92-D92","v":-86093.02904279792},null,"Activity",1000,"Cars"]
[null,null,null,null,null,null,"Energy consumption",15,"km/l"]
[null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Annual distance ",12000,"km"]
[null,"Fuel  CO2-eq. emission",{"$f":"+H97","v":1862.7839999999999},{"$f":"+H101","v":2271.6878048780482},{"$f":"D95-C95","v":408.90380487804828},null,"Total gasoline consumption",{"$f":"H92*H94/H93/1000000","v":0.8},"Million liters"]
[null,"Other",null,null,null,null,"Total gasoline reduction",{"$f":"(H100-H95)/H88*1000","v":0.14093073002957013},"ktoe"]
[null,"Total CO2-eq. emission ",{"$f":"C95+C96","v":1862.7839999999999},{"$f":"D95+D96","v":2271.6878048780482},{"$f":"D97-C97","v":408.90380487804828},null,"Emission",{"$f":"H95/H88*1000*H87*H90","v":1862.7839999999999},"tCO2"]
[null,null,null,null,null,null,"Reference option: Normal maintenance"]
[null,"US$/ton CO2-eq.",null,null,{"$f":"IF(E97<>0,E92/E97,0)","v":-210.54592306489874},null,"Energy consumption",12.3,"km/l"]
[null,null,null,null,null,null,"Total gasoline consumption",{"$f":"H92*H94/H99/1000000","v":0.97560975609756084},"Million liters"]
[null,null,null,null,null,null,"Emission",{"$f":"H100/H88*1000*H87*H90","v":2271.6878048780482},"tCO2"]
[]
[]
[]
[]
[]
[]
[]
[null,"More efficient diesel cars (1000 cars)"]
[null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
[null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
[null,"Total investment",null,null,{"$f":"C112-D112","v":0},null,"Diesel price",{"$f":"+Assumptions!G28","v":0.37735849056603771},"US$/liter"]
[null,"Project life",null,null,null,null,"1 toe =",41.868000000000002,"GJ"]
[null,"Lev. investment",{"$f":"IF(C113=0,0,PMT($H111,C113,-C112))","v":0},{"$f":"+H111","v":7.0000000000000007E-2},{"$f":"C114-D114","v":-7.0000000000000007E-2},null,"1 toe of diesel equal",{"$f":"Assumptions!D78/Assumptions!E78","v":1150.3082654709704},"liter"]
[null,"Reduction in subsidy",{"$f":"H115*H121*1000000","v":30000},{"$f":"H115*H126*1000000","v":33333.333333333336},{"$f":"C115-D115","v":-3333.3333333333358},null,"State subsidy",0.05,"US$/liter"]
[null,"Annual O&M",0,0,{"$f":"C116-D116","v":0},null,"Diesel emissions",{"$f":"+Assumptions!D46","v":74.066666666666663},"kgCO2/GJ"]
[null,"Annual fuel cost",{"$f":"H121*H112*1000000","v":226415.09433962262},{"$f":"H126*H112*1000000","v":251572.32704402509},{"$f":"C117-D117","v":-25157.232704402471},null,"Reduction option: Better maintenanace"]
[null,"Total annual cost",{"$f":"SUM(C114:C117)","v":256415.09433962262},{"$f":"SUM(D114:D117)","v":284905.73037735844},{"$f":"C118-D118","v":-28490.636037735821},null,"Activity",1000,"Cars"]
[null,null,null,null,null,null,"Energy consumption",20,"km/l"]
[null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Annual distance ",12000,"km"]
[null,"Fuel  CO2-eq. emission",{"$f":"+H123","v":1617.4915679999997},{"$f":"+H127","v":1797.212853333333},{"$f":"D121-C121","v":179.7212853333333},null,"Total diesel consumption",{"$f":"H118*H120/H119/1000000","v":0.6},"Million liters"]
[null,"Other",null,null,null,null,"Total diesel reduction",{"$f":"(H126-H121)/H114*1000","v":5.795547912486862E-2},"ktoe"]
[null,"Total CO2-eq. emission ",{"$f":"C121+C122","v":1617.4915679999997},{"$f":"D121+D122","v":1797.212853333333},{"$f":"D123-C123","v":179.7212853333333},null,"Emission",{"$f":"H121/H114*1000*H113*H116","v":1617.4915679999997},"tCO2"]
[null,null,null,null,null,null,"Reference option: Normal maintenance"]
[null,"US$/ton CO2-eq.",null,null,{"$f":"IF(E123<>0,E118/E123,0)","v":-158.52677653007859},null,"Energy consumption",18,"km/l"]
[null,null,null,null,null,null,"Total diesel consumption",{"$f":"H118*H120/H125/1000000","v":0.66666666666666663},"Million liters"]
[null,null,null,null,null,null,"Emission",{"$f":"H126/H114*1000*H113*H116","v":1797.212853333333},"tCO2"]
[]
[]
[]
[]
[]
[]
[null,"Electric cars (1000 cars) in 2025",null,null,null,null,null,null,null,null,"Electric cars (1000 cars) in 2030",null,null,null,null,null,null,null,null,"Electric cars (1000 cars) in 2050"]
[null,"Costs in","Reduction","Reference","Increase",null,"General inputs:",null,null,null,"Costs in","Reduction","Reference","Increase",null,"General inputs:",null,null,null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
[null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2},null,null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2},null,null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
[null,"Total investment",{"$f":"+H138*(H140+H141+H142*H143)","v":23300000},{"$f":"H138*H153","v":20000000},{"$f":"C137-D137","v":3300000},null,"Annual distance ",12000,"km",null,"Total investment",{"$f":"+Q138*(Q140+Q141+Q142*Q143)","v":20900000},{"$f":"Q138*Q153","v":20000000},{"$f":"L137-M137","v":900000},null,"Annual distance ",12000,"km",null,"Total investment",{"$f":"+Z138*(Z140+Z141+Z142*Z143)","v":18000000},{"$f":"Z138*Z153","v":20000000},{"$f":"U137-V137","v":-2000000},null,"Annual distance ",12000,"km"]
[null,"Project life",15,{"$f":"C138","v":15},null,null,"Activity",1000,"Cars",null,"Project life",15,{"$f":"L138","v":15},null,null,"Activity",1000,"Cars",null,"Project life",15,{"$f":"U138","v":15},null,null,"Activity",1000,"Cars"]
[null,"Lev. investment",{"$f":"IF(C138=0,0,PMT($H136,C138,-C137))","v":2558214.7555334526},{"$f":"IF(D138=0,0,PMT($H$136,D138,-D137))","v":2195892.494020131},{"$f":"C139-D139","v":362322.26151332166},null,"Reduction option: Electric cars",null,null,null,"Lev. investment",{"$f":"IF(L138=0,0,PMT($Q136,L138,-L137))","v":2294707.6562510366},{"$f":"IF(M138=0,0,PMT($Q$136,M138,-M137))","v":2195892.494020131},{"$f":"L139-M139","v":98815.162230905611},null,"Reduction option: Electric cars",null,null,null,"Lev. investment",{"$f":"IF(U138=0,0,PMT($Z136,U138,-U137))","v":1976303.2446181178},{"$f":"IF(V138=0,0,PMT($Z$136,V138,-V137))","v":2195892.494020131},{"$f":"U139-V139","v":-219589.24940201314},null,"Reduction option: Electric cars"]
[null,"Annual O&M",{"$f":"C137*H144","v":233000},{"$f":"H154*D137","v":200000},{"$f":"C140-D140","v":33000},null,"Investment in vehicle",{"$f":"25000*0.7","v":17500},"US$",null,"Annual O&M",{"$f":"L137*Q144","v":104500},{"$f":"Q154*M137","v":200000},{"$f":"L140-M140","v":-95500},null,"Investment in vehicle",{"$f":"+H140","v":17500},"US$",null,"Annual O&M",{"$f":"U137*Z144","v":90000},{"$f":"Z154*V137","v":200000},{"$f":"U140-V140","v":-110000},null,"Investment in vehicle",15000,"US$"]
[null,"Annual fuel cost",{"$f":"H146*1000*H147","v":265200},{"$f":"H156*H155*1000000","v":301886.79245283018},{"$f":"C141-D141","v":-36686.792452830181},null,"Investment in charging station",1000,"US$",null,"Annual fuel cost",{"$f":"Q146*1000*Q147","v":265200},{"$f":"Q156*Q155*1000000","v":290275.76197387523},{"$f":"L141-M141","v":-25075.761973875226},null,"Investment in charging station",1000,"US$",null,"Annual fuel cost",{"$f":"Z146*1000*Z147","v":218400},{"$f":"Z156*Z155*1000000","v":264150.94339622633},{"$f":"U141-V141","v":-45750.943396226328},null,"Investment in charging station",1000,"US$"]
[null,"Total annual cost",{"$f":"SUM(C139:C141)","v":3056414.7555334526},{"$f":"SUM(D139:D141)","v":2697779.2864729613},{"$f":"C142-D142","v":358635.4690604913},null,"Size of battery",40,"kWh",null,"Total annual cost",{"$f":"SUM(L139:L141)","v":2664407.6562510366},{"$f":"SUM(M139:M141)","v":2686168.2559940061},{"$f":"L142-M142","v":-21760.599742969498},null,"Size of battery",40,"kWh",null,"Total annual cost",{"$f":"SUM(U139:U141)","v":2284703.2446181178},{"$f":"SUM(V139:V141)","v":2660043.4374163575},{"$f":"U142-V142","v":-375340.19279823964},null,"Size of battery",40,"kWh"]
[null,null,null,null,null,null,"Investment in battery",{"$f":"+Storage!H15","v":120},"US$/kWh",null,null,null,null,null,null,"Investment in battery",{"$f":"+Storage!Q15","v":60},"US$/kWh",null,null,null,null,null,null,"Investment in battery",{"$f":"+Storage!Z15","v":50},"US$/kWh"]
[null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Annual O&M",0.01,"of investment",null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Annual O&M",5.0000000000000001E-3,"of investment",null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Annual O&M",5.0000000000000001E-3,"of investment"]
[null,"Fuel  CO2-eq. emission",{"$f":"+H149","v":643.77300000000002},{"$f":"+H159","v":1596.6719999999996},{"$f":"D145-C145","v":952.89899999999955},null,"Electricity consumption",{"$f":"1/0.13/0.85","v":9.0497737556561084},"km/kWh",null,"Fuel  CO2-eq. emission",{"$f":"+Q149","v":643.77300000000002},{"$f":"+Q159","v":1535.2615384615383},{"$f":"M145-L145","v":891.48853846153827},null,"Electricity consumption",{"$f":"1/0.13/0.85","v":9.0497737556561084},"km/kWh",null,"Fuel  CO2-eq. emission",{"$f":"+Z149","v":530.16599999999994},{"$f":"+Z159","v":1397.0879999999997},{"$f":"V145-U145","v":866.9219999999998},null,"Electricity consumption",{"$f":"1/0.13/0.7","v":10.989010989010989},"km/kWh"]
[null,"Other",null,null,null,null,"Total electricity consumption",{"$f":"H138*H137/H145/1000","v":1326},"MWh",null,"Other",null,null,null,null,"Total electricity consumption",{"$f":"Q138*Q137/Q145/1000","v":1326},"MWh",null,"Other",null,null,null,null,"Total electricity consumption",{"$f":"Z138*Z137/Z145/1000","v":1092},"MWh"]
[null,"Total CO2-eq. emission ",{"$f":"C145+C146","v":643.77300000000002},{"$f":"D145+D146","v":1596.6719999999996},{"$f":"D147-C147","v":952.89899999999955},null,"Reference electricity price",{"$f":"+Assumptions!C35","v":0.2},"US$/kWh",null,"Total CO2-eq. emission ",{"$f":"L145+L146","v":643.77300000000002},{"$f":"M145+M146","v":1535.2615384615383},{"$f":"M147-L147","v":891.48853846153827},null,"Reference electricity price",{"$f":"+Assumptions!C35","v":0.2},"US$/kWh",null,"Total CO2-eq. emission ",{"$f":"U145+U146","v":530.16599999999994},{"$f":"V145+V146","v":1397.0879999999997},{"$f":"V147-U147","v":866.9219999999998},null,"Reference electricity price",{"$f":"+Assumptions!C35","v":0.2},"US$/kWh"]
[null,null,null,null,null,null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!C39","v":0.48549999999999999},"tCO2/MWh",null,null,null,null,null,null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!C39","v":0.48549999999999999},"tCO2/MWh",null,null,null,null,null,null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!C39","v":0.48549999999999999},"tCO2/MWh"]
[null,"US$/ton CO2-eq.",null,null,{"$f":"IF(E147<>0,E142/E147,0)","v":376.36252012069639},null,"Emissions from electricity",{"$f":"+H146*H148","v":643.77300000000002},"tCO2",null,"US$/ton CO2-eq.",null,null,{"$f":"IF(N147<>0,N142/N147,0)","v":-24.409287168764113},null,"Emissions from electricity",{"$f":"+Q146*Q148","v":643.77300000000002},"tCO2",null,"US$/ton CO2-eq.",null,null,{"$f":"IF(W147<>0,W142/W147,0)","v":-432.95728196797376},null,"Emissions from electricity",{"$f":"+Z146*Z148","v":530.16599999999994},"tCO2"]
[null,null,null,null,null,null,"Economic efficiency",{"$f":"+C142/H137/1000","v":0.25470122962778768},"US$/km",null,null,null,null,null,null,"Economic efficiency",{"$f":"+L142/Q137/1000","v":0.22203397135425307},"US$/km",null,null,null,null,null,null,"Economic efficiency",{"$f":"+U142/Z137/1000","v":0.19039193705150981},"US$/km"]
[null,null,null,null,null,null,"Reference option: Normal gasoline cars",null,null,null,null,null,null,null,null,"Reference option: Normal gasoline cars",null,null,null,null,null,null,null,null,"Reference option: Normal gasoline cars"]
[null,null,null,null,null,null,"Energy consumption",17.5,"km/l",null,null,null,null,null,null,"Energy consumption",18.2,"km/l",null,null,null,null,null,null,"Energy consumption",20,"km/l"]
[null,null,null,null,null,null,"Investment in vehicle",{"$f":"20000","v":20000},"US$",null,null,null,null,null,null,"Investment in vehicle",{"$f":"20000","v":20000},"US$",null,null,null,null,null,null,"Investment in vehicle",{"$f":"20000","v":20000},"US$"]
[null,null,null,null,null,null,"Annual O&M",0.01,"of investment",null,null,null,null,null,null,"Annual O&M",0.01,"of investment",null,null,null,null,null,null,"Annual O&M",0.01,"of investment"]
[null,null,null,null,null,null,"Gasoline  price",{"$f":"+Assumptions!D28","v":0.44025157232704398},"US$/liter",null,null,null,null,null,null,"Gasoline  price",{"$f":"+Assumptions!D28","v":0.44025157232704398},"US$/liter",null,null,null,null,null,null,"Gasoline  price",{"$f":"+Assumptions!D28","v":0.44025157232704398},"US$/liter"]
[null,null,null,null,null,null,"Total gasoline consumption",{"$f":"H138*H137/H152/1000000","v":0.68571428571428572},"Million liters",null,null,null,null,null,null,"Total gasoline consumption",{"$f":"Q138*Q137/Q152/1000000","v":0.65934065934065944},"Million liters",null,null,null,null,null,null,"Total gasoline consumption",{"$f":"Z138*Z137/Z152/1000000","v":0.6},"Million liters"]
[null,null,null,null,null,null,"1000 l gasoline =",{"$f":"Assumptions!D30*Assumptions!D31","v":33.599999999999994},"GJ",null,null,null,null,null,null,"1000 l gasoline =",{"$f":"Assumptions!D30*Assumptions!D31","v":33.599999999999994},"GJ",null,null,null,null,null,null,"1000 l gasoline =",{"$f":"Assumptions!D30*Assumptions!D31","v":33.599999999999994},"GJ"]
[null,null,null,null,null,null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!D47","v":69.3},"kgCO2-eq./GJ",null,null,null,null,null,null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!D47","v":69.3},"kgCO2-eq./GJ",null,null,null,null,null,null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!D47","v":69.3},"kgCO2-eq./GJ"]
[null,null,null,null,null,null,"Emissions from gasoline",{"$f":"+H156*H157*H158","v":1596.6719999999996},"tCO2",null,null,null,null,null,null,"Emissions from gasoline",{"$f":"+Q156*Q157*Q158","v":1535.2615384615383},"tCO2",null,null,null,null,null,null,"Emissions from gasoline",{"$f":"+Z156*Z157*Z158","v":1397.0879999999997},"tCO2"]
[null,null,null,null,null,null,"Economic efficiency",{"$f":"+D142/H137/1000","v":0.22481494053941345},"US$/km",null,null,null,null,null,null,"Economic efficiency",{"$f":"+M142/Q137/1000","v":0.22384735466616718},"US$/km",null,null,null,null,null,null,"Economic efficiency",{"$f":"+V142/Z137/1000","v":0.22167028645136314},"US$/km"]
[]
[]
[]
[null,"Electric 18m buses articulated (1000 buses) in 2025",null,null,null,null,null,null,null,null,"Electric 18m buses articulated (1000 buses) in 2030",null,null,null,null,null,null,null,null,"Electric 18m buses articulated (1000 buses) in 2050"]
[null,"Costs in","Reduction","Reference","Increase",null,"General inputs:",null,null,null,"Costs in","Reduction","Reference","Increase",null,"General inputs:",null,null,null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
[null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2},null,null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2},null,null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
[null,"Total investment",{"$f":"+H168*(H170+H173*H174)+H171*H172","v":679250000},{"$f":"H168*H183","v":300000000},{"$f":"C167-D167","v":379250000},null,"Annual distance ",100000,"km",null,"Total investment",{"$f":"+Q168*(Q170+Q173*Q174)+Q171*Q172","v":490250000},{"$f":"Q168*Q183","v":300000000},{"$f":"L167-M167","v":190250000},null,"Annual distance ",100000,"km",null,"Total investment",{"$f":"+Z168*(Z170+Z173*Z174)+Z171*Z172","v":383750000},{"$f":"Z168*Z183","v":300000000},{"$f":"U167-V167","v":83750000},null,"Annual distance ",100000,"km"]
[null,"Project life",12,12,null,null,"Activity",1000,"Buses",null,"Project life",12,12,null,null,"Activity",1000,"Buses",null,"Project life",12,12,null,null,"Activity",1000,"Buses"]
[null,"Lev. investment",{"$f":"IF(C168=0,0,PMT($H166,C168,-C167))","v":85518925.793922648},{"$f":"IF(D168=0,0,PMT($H$166,D168,-D167))","v":37770596.596506134},{"$f":"C169-D169","v":47748329.197416514},null,"Reduction option: Electric buses",null,null,null,"Lev. investment",{"$f":"IF(L168=0,0,PMT($Q166,L168,-L167))","v":61723449.938123785},{"$f":"IF(M168=0,0,PMT($Q$166,M168,-M167))","v":37770596.596506134},{"$f":"L169-M169","v":23952853.341617651},null,"Reduction option: Electric buses",null,null,null,"Lev. investment",{"$f":"IF(U168=0,0,PMT($Z166,U168,-U167))","v":48314888.1463641},{"$f":"IF(V168=0,0,PMT($Z$166,V168,-V167))","v":37770596.596506134},{"$f":"U169-V169","v":10544291.549857967},null,"Reduction option: Electric buses"]
[null,"Annual O&M",{"$f":"C167*H175","v":3396250},{"$f":"H184*D167","v":3000000},{"$f":"C170-D170","v":396250},null,"Investment in one vehicle",{"$f":"800000-200000","v":600000},"US$",null,"Annual O&M",{"$f":"L167*Q175","v":2451250},{"$f":"Q184*M167","v":3000000},{"$f":"L170-M170","v":-548750},null,"Investment in one vehicle",450000,"US$",null,"Annual O&M",{"$f":"U167*Z175","v":1918750},{"$f":"Z184*V167","v":3000000},{"$f":"U170-V170","v":-1081250},null,"Investment in one vehicle",350000,"US$"]
[null,"Annual fuel cost",{"$f":"H177*1000*H178","v":14702702.702702701},{"$f":"H187*H186*1000000","v":10144045.445323598},{"$f":"C171-D171","v":4558657.2573791035},null,"Cost of  1 charging station",50000,"US$",null,"Annual fuel cost",{"$f":"Q177*1000*Q178","v":13600000},{"$f":"Q187*Q186*1000000","v":9930486.5938430969},{"$f":"L171-M171","v":3669513.4061569031},null,"Cost of  1 charging station",50000,"US$",null,"Annual fuel cost",{"$f":"Z177*1000*Z178","v":11200000},{"$f":"Z187*Z186*1000000","v":9433962.2641509417},{"$f":"U171-V171","v":1766037.7358490583},null,"Cost of  1 charging station",50000,"US$"]
[null,"Total annual cost",{"$f":"SUM(C169:C171)","v":103617878.49662535},{"$f":"SUM(D169:D171)","v":50914642.041829735},{"$f":"C172-D172","v":52703236.454795614},null,"Number of charging stations",25,"Stations",null,"Total annual cost",{"$f":"SUM(L169:L171)","v":77774699.938123792},{"$f":"SUM(M169:M171)","v":50701083.190349229},{"$f":"L172-M172","v":27073616.747774564},null,"Number of charging stations",25,"Stations",null,"Total annual cost",{"$f":"SUM(U169:U171)","v":61433638.1463641},{"$f":"SUM(V169:V171)","v":50204558.860657074},{"$f":"U172-V172","v":11229079.285707027},null,"Number of charging stations",25,"Stations"]
[null,null,null,null,null,null,"Size of battery",650,"kWh",null,null,null,null,null,null,"Size of battery",650,"kWh",null,null,null,null,null,null,"Size of battery",650,"kWh"]
[null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Investment in battery",{"$f":"+H143","v":120},"US$/kWh",null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Investment in battery",{"$f":"+Q143","v":60},"US$/kWh",null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Investment in battery",{"$f":"+Z143","v":50},"US$/kWh"]
[null,"Fuel  CO2-eq. emission",{"$f":"+H180","v":35690.810810810806},{"$f":"+H190","v":72468.260215053771},{"$f":"D175-C175","v":36777.449404242965},null,"Annual O&M",5.0000000000000001E-3,"of investment",null,"Fuel  CO2-eq. emission",{"$f":"+Q180","v":33014},{"$f":"+Q190","v":70942.61263157893},{"$f":"M175-L175","v":37928.61263157893},null,"Annual O&M",5.0000000000000001E-3,"of investment",null,"Fuel  CO2-eq. emission",{"$f":"+Z180","v":27188},{"$f":"+Z190","v":67395.481999999989},{"$f":"V175-U175","v":40207.481999999989},null,"Annual O&M",5.0000000000000001E-3,"of investment"]
[null,"Other",null,null,null,null,"Electricity consumption",{"$f":"(1.25+Q176)/2","v":1.3602941176470589},"km/kWh",null,"Other",null,null,null,null,"Electricity consumption",{"$f":"1/0.8/0.85","v":1.4705882352941178},"km/kWh",null,"Other",null,null,null,null,"Electricity consumption",{"$f":"1/0.8/0.7","v":1.7857142857142858},"km/kWh"]
[null,"Total CO2-eq. emission ",{"$f":"C175+C176","v":35690.810810810806},{"$f":"D175+D176","v":72468.260215053771},{"$f":"D177-C177","v":36777.449404242965},null,"Total electricity consumption",{"$f":"H168*H167/H176/1000","v":73513.513513513506},"MWh",null,"Total CO2-eq. emission ",{"$f":"L175+L176","v":33014},{"$f":"M175+M176","v":70942.61263157893},{"$f":"M177-L177","v":37928.61263157893},null,"Total electricity consumption",{"$f":"Q168*Q167/Q176/1000","v":68000},"MWh",null,"Total CO2-eq. emission ",{"$f":"U175+U176","v":27188},{"$f":"V175+V176","v":67395.481999999989},{"$f":"V177-U177","v":40207.481999999989},null,"Total electricity consumption",{"$f":"Z168*Z167/Z176/1000","v":56000},"MWh"]
[null,null,null,null,null,null,"Reference electricity price",{"$f":"+Assumptions!C35","v":0.2},"US$/kWh",null,null,null,null,null,null,"Reference electricity price",{"$f":"+Assumptions!C35","v":0.2},"US$/kWh",null,null,null,null,null,null,"Reference electricity price",{"$f":"+Assumptions!C35","v":0.2},"US$/kWh"]
[null,"US$/ton CO2-eq.",null,null,{"$f":"IF(E177<>0,E172/E177,0)","v":1433.0313088192383},null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!C39","v":0.48549999999999999},"tCO2/MWh",null,"US$/ton CO2-eq.",null,null,{"$f":"IF(N177<>0,N172/N177,0)","v":713.80456255427021},null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!C39","v":0.48549999999999999},"tCO2/MWh",null,"US$/ton CO2-eq.",null,null,{"$f":"IF(W177<>0,W172/W177,0)","v":279.27835137020094},null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!C39","v":0.48549999999999999},"tCO2/MWh"]
[null,null,null,null,null,null,"Emissions from electricity",{"$f":"+H177*H179","v":35690.810810810806},"tCO2",null,null,null,null,null,null,"Emissions from electricity",{"$f":"+Q177*Q179","v":33014},"tCO2",null,null,null,null,null,null,"Emissions from electricity",{"$f":"+Z177*Z179","v":27188},"tCO2"]
[null,null,null,null,null,null,"Economic efficiency",{"$f":"+C172/H167/1000","v":1.0361787849662536},"US$/km",null,null,null,null,null,null,"Economic efficiency",{"$f":"+L172/Q167/1000","v":0.77774699938123792},"US$/km",null,null,null,null,null,null,"Economic efficiency",{"$f":"+U172/Z167/1000","v":0.614336381463641},"US$/km"]
[null,null,null,null,null,null,"Reference option: Normal diesel buses",null,null,null,null,null,null,null,null,"Reference option: Normal diesel buses",null,null,null,null,null,null,null,null,"Reference option: Normal diesel buses"]
[null,null,null,null,null,null,"Investment in one bus",300000,"US$",null,null,null,null,null,null,"Investment in one bus",300000,"US$",null,null,null,null,null,null,"Investment in one bus",300000,"US$"]
[null,null,null,null,null,null,"Annual O&M",0.01,"of investment",null,null,null,null,null,null,"Annual O&M",0.01,"of investment",null,null,null,null,null,null,"Annual O&M",0.01,"of investment"]
[null,null,null,null,null,null,"Diesel consumption",{"$f":"(3.64+Q185)/2","v":3.7199999999999998},"km/l",null,null,null,null,null,null,"Diesel consumption",3.8,"km/l",null,null,null,null,null,null,"Diesel consumption",4,"km/l"]
[null,null,null,null,null,null,"Diesel price",{"$f":"+Assumptions!G28","v":0.37735849056603771},"US$/liter",null,null,null,null,null,null,"Diesel price",{"$f":"+Assumptions!G28","v":0.37735849056603771},"US$/liter",null,null,null,null,null,null,"Diesel price",{"$f":"+Assumptions!G28","v":0.37735849056603771},"US$/liter"]
[null,null,null,null,null,null,"Total diesel consumption",{"$f":"H168*H167/H185/1000000","v":26.881720430107531},"Million liters",null,null,null,null,null,null,"Total diesel consumption",{"$f":"Q168*Q167/Q185/1000000","v":26.315789473684209},"Million liters",null,null,null,null,null,null,"Total diesel consumption",{"$f":"Z168*Z167/Z185/1000000","v":25},"Million liters"]
[null,null,null,null,null,null,"1000 l diesel =",{"$f":"+Assumptions!G30*Assumptions!G31","v":36.397199999999998},"GJ",null,null,null,null,null,null,"1000 l diesel =",{"$f":"+Assumptions!G30*Assumptions!G31","v":36.397199999999998},"GJ",null,null,null,null,null,null,"1000 l diesel =",{"$f":"+Assumptions!G30*Assumptions!G31","v":36.397199999999998},"GJ"]
[null,null,null,null,null,null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!D46","v":74.066666666666663},"kgCO2-eq./GJ",null,null,null,null,null,null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!D46","v":74.066666666666663},"kgCO2-eq./GJ",null,null,null,null,null,null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!D46","v":74.066666666666663},"kgCO2-eq./GJ"]
[null,null,null,null,null,null,"Emissions from diesel",{"$f":"+H187*H188*H189","v":72468.260215053771},"tCO2",null,null,null,null,null,null,"Emissions from diesel",{"$f":"+Q187*Q188*Q189","v":70942.61263157893},"tCO2",null,null,null,null,null,null,"Emissions from diesel",{"$f":"+Z187*Z188*Z189","v":67395.481999999989},"tCO2"]
[null,null,null,null,null,null,"Economic efficiency",{"$f":"+D172/H167/1000","v":0.50914642041829739},"US$/km",null,null,null,null,null,null,"Economic efficiency",{"$f":"+M172/Q167/1000","v":0.50701083190349228},"US$/km",null,null,null,null,null,null,"Economic efficiency",{"$f":"+V172/Z167/1000","v":0.50204558860657078},"US$/km"]
[]
[]
[]
[null,"Electric 12m buses (1000 buses) in 2025",null,null,null,null,null,null,null,null,"Electric 12m buses (1000 buses) in 2030",null,null,null,null,null,null,null,null,"Electric 12m buses (1000 buses) in 2050"]
[null,"Costs in","Reduction","Reference","Increase",null,"General inputs:",null,null,null,"Costs in","Reduction","Reference","Increase",null,"General inputs:",null,null,null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
[null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2},null,null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2},null,null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
[null,"Total investment",{"$f":"+H199*(H201+H204*H205)+H202*H203","v":299000000},{"$f":"H199*H214","v":100000000},{"$f":"C198-D198","v":199000000},null,"Annual distance ",40000,"km",null,"Total investment",{"$f":"+Q199*(Q201+Q204*Q205)+Q202*Q203","v":225000000},{"$f":"Q199*Q214","v":100000000},{"$f":"L198-M198","v":125000000},null,"Annual distance ",40000,"km",null,"Total investment",{"$f":"+Z199*(Z201+Z204*Z205)+Z202*Z203","v":171000000},{"$f":"Z199*Z214","v":100000000},{"$f":"U198-V198","v":71000000},null,"Annual distance ",40000,"km"]
[null,"Project life",12,12,null,null,"Activity",1000,"Buses",null,"Project life",12,12,null,null,"Activity",1000,"Buses",null,"Project life",12,12,null,null,"Activity",1000,"Buses"]
[null,"Lev. investment",{"$f":"IF(C199=0,0,PMT($H197,C199,-C198))","v":37644694.607851118},{"$f":"IF(D199=0,0,PMT($H$197,D199,-D198))","v":12590198.865502045},{"$f":"C200-D200","v":25054495.742349073},null,"Reduction option: Electric buses",null,null,null,"Lev. investment",{"$f":"IF(L199=0,0,PMT($Q197,L199,-L198))","v":28327947.447379604},{"$f":"IF(M199=0,0,PMT($Q$197,M199,-M198))","v":12590198.865502045},{"$f":"L200-M200","v":15737748.581877559},null,"Reduction option: Electric buses",null,null,null,"Lev. investment",{"$f":"IF(U199=0,0,PMT($Z197,U199,-U198))","v":21529240.0600085},{"$f":"IF(V199=0,0,PMT($Z$197,V199,-V198))","v":12590198.865502045},{"$f":"U200-V200","v":8939041.1945064552},null,"Reduction option: Electric buses"]
[null,"Annual O&M",{"$f":"C198*H206","v":1495000},{"$f":"H215*D198","v":1000000},{"$f":"C201-D201","v":495000},null,"Investment in vehicle",250000,"US$",null,"Annual O&M",{"$f":"L198*Q206","v":1125000},{"$f":"Q215*M198","v":1000000},{"$f":"L201-M201","v":125000},null,"Investment in vehicle",200000,"US$",null,"Annual O&M",{"$f":"U198*Z206","v":855000},{"$f":"Z215*V198","v":1000000},{"$f":"U201-V201","v":-145000},null,"Investment in vehicle",150000,"US$"]
[null,"Annual fuel cost",{"$f":"H208*1000*H209","v":5881081.0810810812},{"$f":"H218*H217*1000000","v":3870343.4929850018},{"$f":"C202-D202","v":2010737.5880960794},null,"Cost of  1 charging station",50000,"US$",null,"Annual fuel cost",{"$f":"Q208*1000*Q209","v":5440000},{"$f":"Q218*Q217*1000000","v":3773584.9056603769},{"$f":"L202-M202","v":1666415.0943396231},null,"Cost of  1 charging station",50000,"US$",null,"Annual fuel cost",{"$f":"Z208*1000*Z209","v":5120000},{"$f":"Z218*Z217*1000000","v":3593890.3863432161},{"$f":"U202-V202","v":1526109.6136567839},null,"Cost of  1 charging station",50000,"US$"]
[null,"Total annual cost",{"$f":"SUM(C200:C202)","v":45020775.688932195},{"$f":"SUM(D200:D202)","v":17460542.358487047},{"$f":"C203-D203","v":27560233.330445148},null,"Number of charging stations",20,"Stations",null,"Total annual cost",{"$f":"SUM(L200:L202)","v":34892947.447379604},{"$f":"SUM(M200:M202)","v":17363783.771162421},{"$f":"L203-M203","v":17529163.676217183},null,"Number of charging stations",20,"Stations",null,"Total annual cost",{"$f":"SUM(U200:U202)","v":27504240.0600085},{"$f":"SUM(V200:V202)","v":17184089.251845259},{"$f":"U203-V203","v":10320150.808163241},null,"Number of charging stations",20,"Stations"]
[null,null,null,null,null,null,"Size of battery",400,"kWh",null,null,null,null,null,null,"Size of battery",400,"kWh",null,null,null,null,null,null,"Size of battery",400,"kWh"]
[null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Investment in battery",{"$f":"+H174","v":120},"US$/kWh",null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Investment in battery",{"$f":"+Q174","v":60},"US$/kWh",null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Investment in battery",{"$f":"+Z174","v":50},"US$/kWh"]
[null,"Fuel  CO2-eq. emission",{"$f":"+H211","v":14276.324324324325},{"$f":"+H221","v":27649.428512820505},{"$f":"D206-C206","v":13373.10418849618},null,"Annual O&M",5.0000000000000001E-3,"of investment",null,"Fuel  CO2-eq. emission",{"$f":"+Q211","v":13205.599999999999},{"$f":"+Q221","v":26958.192799999997},{"$f":"M206-L206","v":13752.592799999999},null,"Annual O&M",5.0000000000000001E-3,"of investment",null,"Fuel  CO2-eq. emission",{"$f":"+Z211","v":12428.8},{"$f":"+Z221","v":25674.469333333331},{"$f":"V206-U206","v":13245.669333333331},null,"Annual O&M",5.0000000000000001E-3,"of investment"]
[null,"Other",null,null,null,null,"Electricity consumption",{"$f":"(1.25+Q207)/2","v":1.3602941176470589},"km/kWh",null,"Other",null,null,null,null,"Electricity consumption",{"$f":"1/0.8/0.85","v":1.4705882352941178},"km/kWh",null,"Other",null,null,null,null,"Electricity consumption",{"$f":"1/0.8/0.8","v":1.5625},"km/kWh"]
[null,"Total CO2-eq. emission ",{"$f":"C206+C207","v":14276.324324324325},{"$f":"D206+D207","v":27649.428512820505},{"$f":"D208-C208","v":13373.10418849618},null,"Total electricity consumption",{"$f":"H199*H198/H207/1000","v":29405.405405405407},"MWh",null,"Total CO2-eq. emission ",{"$f":"L206+L207","v":13205.599999999999},{"$f":"M206+M207","v":26958.192799999997},{"$f":"M208-L208","v":13752.592799999999},null,"Total electricity consumption",{"$f":"Q199*Q198/Q207/1000","v":27199.999999999996},"MWh",null,"Total CO2-eq. emission ",{"$f":"U206+U207","v":12428.8},{"$f":"V206+V207","v":25674.469333333331},{"$f":"V208-U208","v":13245.669333333331},null,"Total electricity consumption",{"$f":"Z199*Z198/Z207/1000","v":25600},"MWh"]
[null,null,null,null,null,null,"Reference electricity price",{"$f":"+Assumptions!C35","v":0.2},"US$/kWh",null,null,null,null,null,null,"Reference electricity price",{"$f":"+Assumptions!C35","v":0.2},"US$/kWh",null,null,null,null,null,null,"Reference electricity price",{"$f":"+Assumptions!C35","v":0.2},"US$/kWh"]
[null,"US$/ton CO2-eq.",null,null,{"$f":"IF(E208<>0,E203/E208,0)","v":2060.870306697605},null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!C39","v":0.48549999999999999},"tCO2/MWh",null,"US$/ton CO2-eq.",null,null,{"$f":"IF(N208<>0,N203/N208,0)","v":1274.6079180223517},null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!C39","v":0.48549999999999999},"tCO2/MWh",null,"US$/ton CO2-eq.",null,null,{"$f":"IF(W208<>0,W203/W208,0)","v":779.13396057623982},null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!C39","v":0.48549999999999999},"tCO2/MWh"]
[null,null,null,null,null,null,"Emissions from electricity",{"$f":"+H208*H210","v":14276.324324324325},"tCO2",null,null,null,null,null,null,"Emissions from electricity",{"$f":"+Q208*Q210","v":13205.599999999999},"tCO2",null,null,null,null,null,null,"Emissions from electricity",{"$f":"+Z208*Z210","v":12428.8},"tCO2"]
[null,null,null,null,null,null,"Economic efficiency",{"$f":"+C203/H198/1000","v":1.1255193922233049},"US$/km",null,null,null,null,null,null,"Economic efficiency",{"$f":"+L203/Q198/1000","v":0.87232368618449008},"US$/km",null,null,null,null,null,null,"Economic efficiency",{"$f":"+U203/Z198/1000","v":0.68760600150021256},"US$/km"]
[null,null,null,null,null,null,"Reference option: Normal diesel buses",null,null,null,null,null,null,null,null,"Reference option: Normal diesel buses",null,null,null,null,null,null,null,null,"Reference option: Normal diesel buses"]
[null,null,null,null,null,null,"Investment in one bus",100000,"US$",null,null,null,null,null,null,"Investment in one bus",100000,"US$",null,null,null,null,null,null,"Investment in one bus",100000,"US$"]
[null,null,null,null,null,null,"Annual O&M",0.01,"of investment",null,null,null,null,null,null,"Annual O&M",0.01,"of investment",null,null,null,null,null,null,"Annual O&M",0.01,"of investment"]
[null,null,null,null,null,null,"Diesel consumption",3.9,"km/l",null,null,null,null,null,null,"Diesel consumption",4,"km/l",null,null,null,null,null,null,"Diesel consumption",4.2,"km/l"]
[null,null,null,null,null,null,"Diesel price",{"$f":"+Assumptions!G28","v":0.37735849056603771},"US$/liter",null,null,null,null,null,null,"Diesel price",{"$f":"+Assumptions!G28","v":0.37735849056603771},"US$/liter",null,null,null,null,null,null,"Diesel price",{"$f":"+Assumptions!G28","v":0.37735849056603771},"US$/liter"]
[null,null,null,null,null,null,"Total diesel consumption",{"$f":"H199*H198/H216/1000000","v":10.256410256410255},"Million liters",null,null,null,null,null,null,"Total diesel consumption",{"$f":"Q199*Q198/Q216/1000000","v":10},"Million liters",null,null,null,null,null,null,"Total diesel consumption",{"$f":"Z199*Z198/Z216/1000000","v":9.5238095238095237},"Million liters"]
[null,null,null,null,null,null,"1000 l diesel =",{"$f":"+Assumptions!G30*Assumptions!G31","v":36.397199999999998},"GJ",null,null,null,null,null,null,"1000 l diesel =",{"$f":"+Assumptions!G30*Assumptions!G31","v":36.397199999999998},"GJ",null,null,null,null,null,null,"1000 l diesel =",{"$f":"+Assumptions!G30*Assumptions!G31","v":36.397199999999998},"GJ"]
[null,null,null,null,null,null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!D46","v":74.066666666666663},"kgCO2-eq./GJ",null,null,null,null,null,null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!D46","v":74.066666666666663},"kgCO2-eq./GJ",null,null,null,null,null,null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!D46","v":74.066666666666663},"kgCO2-eq./GJ"]
[null,null,null,null,null,null,"Emissions from diesel",{"$f":"+H218*H219*H220","v":27649.428512820505},"tCO2",null,null,null,null,null,null,"Emissions from diesel",{"$f":"+Q218*Q219*Q220","v":26958.192799999997},"tCO2",null,null,null,null,null,null,"Emissions from diesel",{"$f":"+Z218*Z219*Z220","v":25674.469333333331},"tCO2"]
[null,null,null,null,null,null,"Economic efficiency",{"$f":"+D203/H198/1000","v":0.4365135589621762},"US$/km",null,null,null,null,null,null,"Economic efficiency",{"$f":"+M203/Q198/1000","v":0.4340945942790605},"US$/km",null,null,null,null,null,null,"Economic efficiency",{"$f":"+V203/Z198/1000","v":0.42960223129613151},"US$/km"]
[]
[]
[]
[null,"Electric heavy trucks (1000 trucks) in 2025",null,null,null,null,null,null,null,null,"Electric heavy trucks (1000 trucks) in 2030",null,null,null,null,null,null,null,null,"Electric heavy trucks (1000 trucks) in 2050"]
[null,"Costs in","Reduction","Reference","Increase",null,"General inputs:",null,null,null,"Costs in","Reduction","Reference","Increase",null,"General inputs:",null,null,null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
[null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2},null,null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2},null,null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
[null,"Total investment",{"$f":"+H230*(H232+H235*H236)+H233*H234","v":600220000},{"$f":"H230*H246","v":180625000},{"$f":"C229-D229","v":419595000},null,"Annual distance ",{"$f":"(50000+25000)/2","v":37500},"km",null,"Total investment",{"$f":"+Q230*(Q232+Q235*Q236)+Q233*Q234","v":539220000},{"$f":"Q230*Q246","v":180625000},{"$f":"L229-M229","v":358595000},null,"Annual distance ",{"$f":"(50000+25000)/2","v":37500},"km",null,"Total investment",{"$f":"+Z230*(Z232+Z235*Z236)+Z233*Z234","v":483220000},{"$f":"Z230*Z246","v":180625000},{"$f":"U229-V229","v":302595000},null,"Annual distance ",{"$f":"(50000+25000)/2","v":37500},"km"]
[null,"Project life",12,12,null,null,"Activity",1000,"Trucks",null,"Project life",12,12,null,null,"Activity",1000,"Trucks",null,"Project life",12,12,null,null,"Activity",1000,"Trucks"]
[null,"Lev. investment",{"$f":"IF(C230=0,0,PMT($H228,C230,-C229))","v":75568891.63051638},{"$f":"IF(D230=0,0,PMT($H$228,D230,-D229))","v":22741046.70081307},{"$f":"C231-D231","v":52827844.92970331},null,"Reduction option: Electric trucks",null,null,null,"Lev. investment",{"$f":"IF(L230=0,0,PMT($Q228,L230,-L229))","v":67888870.322560132},{"$f":"IF(M230=0,0,PMT($Q$228,M230,-M229))","v":22741046.70081307},{"$f":"L231-M231","v":45147823.621747062},null,"Reduction option: Electric trucks",null,null,null,"Lev. investment",{"$f":"IF(U230=0,0,PMT($Z228,U230,-U229))","v":60838358.957878992},{"$f":"IF(V230=0,0,PMT($Z$228,V230,-V229))","v":22741046.70081307},{"$f":"U231-V231","v":38097312.257065922},null,"Reduction option: Electric trucks"]
[null,"Annual O&M",{"$f":"C229*H237","v":3001100},{"$f":"H247*D229","v":1806250},{"$f":"C232-D232","v":1194850},null,"Investment in vehicle",525000,"US$",null,"Annual O&M",{"$f":"L229*Q237","v":2696100},{"$f":"Q247*M229","v":1806250},{"$f":"L232-M232","v":889850},null,"Investment in vehicle",500000,"US$",null,"Annual O&M",{"$f":"U229*Z237","v":2416100},{"$f":"Z247*V229","v":1806250},{"$f":"U232-V232","v":609850},null,"Investment in vehicle",450000,"US$"]
[null,"Annual fuel cost",{"$f":"H239*1000*H241","v":7923855.3305321755},{"$f":"H250*H249*1000000","v":4162042.1753607104},{"$f":"C233-D233","v":3761813.1551714651},null,"Cost of  1 charging station",{"$f":"322000/2","v":161000},"US$",null,"Annual fuel cost",{"$f":"Q239*1000*Q241","v":7331250},{"$f":"Q250*Q249*1000000","v":3930817.6100628925},{"$f":"L233-M233","v":3400432.3899371075},null,"Cost of  1 charging station",{"$f":"322000/2","v":161000},"US$",null,"Annual fuel cost",{"$f":"Z239*1000*Z241","v":6900000},{"$f":"Z250*Z249*1000000","v":3537735.8490566034},{"$f":"U233-V233","v":3362264.1509433966},null,"Cost of  1 charging station",{"$f":"322000/2","v":161000},"US$"]
[null,"Total annual cost",{"$f":"SUM(C231:C233)","v":86493846.961048558},{"$f":"SUM(D231:D233)","v":28709338.876173779},{"$f":"C234-D234","v":57784508.084874779},null,"Number of charging stations",20,"Stations",null,"Total annual cost",{"$f":"SUM(L231:L233)","v":77916220.322560132},{"$f":"SUM(M231:M233)","v":28478114.310875963},{"$f":"L234-M234","v":49438106.011684164},null,"Number of charging stations",20,"Stations",null,"Total annual cost",{"$f":"SUM(U231:U233)","v":70154458.957878992},{"$f":"SUM(V231:V233)","v":28085032.549869671},{"$f":"U234-V234","v":42069426.40800932},null,"Number of charging stations",20,"Stations"]
[null,null,null,null,null,null,"Size of battery",600,"kWh",null,null,null,null,null,null,"Size of battery",600,"kWh",null,null,null,null,null,null,"Size of battery",600,"kWh"]
[null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Investment in battery",{"$f":"+H205","v":120},"US$/kWh",null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Investment in battery",{"$f":"+Q205","v":60},"US$/kWh",null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Investment in battery",{"$f":"+Z205","v":50},"US$/kWh"]
[null,"Fuel  CO2-eq. emission",{"$f":"+H243","v":19235.158814866856},{"$f":"+H253","v":29733.300882352945},{"$f":"D237-C237","v":10498.142067486089},null,"Annual O&M",5.0000000000000001E-3,"of investment",null,"Fuel  CO2-eq. emission",{"$f":"+Q243","v":17796.609375},{"$f":"+Q253","v":28081.450833333325},{"$f":"M237-L237","v":10284.841458333325},null,"Annual O&M",5.0000000000000001E-3,"of investment",null,"Fuel  CO2-eq. emission",{"$f":"+Z243","v":16749.75},{"$f":"+Z253","v":25273.30575},{"$f":"V237-U237","v":8523.5557499999995},null,"Annual O&M",5.0000000000000001E-3,"of investment"]
[null,"Other",null,null,null,null,"Electricity consumption",{"$f":"(0.87+Q238)/2","v":0.94650895140664959},"km/kWh",null,"Other",null,null,null,null,"Electricity consumption",{"$f":"1/1.15/0.85","v":1.0230179028132993},"km/kWh",null,"Other",null,null,null,null,"Electricity consumption",{"$f":"1/1.15/0.8","v":1.0869565217391304},"km/kWh"]
[null,"Total CO2-eq. emission ",{"$f":"C237+C238","v":19235.158814866856},{"$f":"D237+D238","v":29733.300882352945},{"$f":"D239-C239","v":10498.142067486089},null,"Total electricity consumption",{"$f":"H230*H229/H238/1000","v":39619.276652660876},"MWh",null,"Total CO2-eq. emission ",{"$f":"L237+L238","v":17796.609375},{"$f":"M237+M238","v":28081.450833333325},{"$f":"M239-L239","v":10284.841458333325},null,"Total electricity consumption",{"$f":"Q230*Q229/Q238/1000","v":36656.25},"MWh",null,"Total CO2-eq. emission ",{"$f":"U237+U238","v":16749.75},{"$f":"V237+V238","v":25273.30575},{"$f":"V239-U239","v":8523.5557499999995},null,"Total electricity consumption",{"$f":"Z230*Z229/Z238/1000","v":34500},"MWh"]
[null,null,null,null,null,null,"Range",{"$f":"H235*H238","v":567.90537084398977},"km",null,null,null,null,null,null,"Range",{"$f":"Q235*Q238","v":613.81074168797954},"km",null,null,null,null,null,null,"Range",{"$f":"Z235*Z238","v":652.17391304347825},"km"]
[null,"US$/ton CO2-eq.",null,null,{"$f":"IF(E239<>0,E234/E239,0)","v":5504.2604408869465},null,"Reference electricity price",{"$f":"+Assumptions!C35","v":0.2},"US$/kWh",null,"US$/ton CO2-eq.",null,null,{"$f":"IF(N239<>0,N234/N239,0)","v":4806.8904330680552},null,"Reference electricity price",{"$f":"+Assumptions!C35","v":0.2},"US$/kWh",null,"US$/ton CO2-eq.",null,null,{"$f":"IF(W239<>0,W234/W239,0)","v":4935.6662456286886},null,"Reference electricity price",{"$f":"+Assumptions!C35","v":0.2},"US$/kWh"]
[null,null,null,null,null,null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!C39","v":0.48549999999999999},"tCO2/MWh",null,null,null,null,null,null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!C39","v":0.48549999999999999},"tCO2/MWh",null,null,null,null,null,null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!C39","v":0.48549999999999999},"tCO2/MWh"]
[null,null,null,null,null,null,"Emissions from electricity",{"$f":"+H239*H242","v":19235.158814866856},"tCO2",null,null,null,null,null,null,"Emissions from electricity",{"$f":"+Q239*Q242","v":17796.609375},"tCO2",null,null,null,null,null,null,"Emissions from electricity",{"$f":"+Z239*Z242","v":16749.75},"tCO2"]
[null,null,null,null,null,null,"Economic efficiency",{"$f":"+C234/H229/1000","v":2.3065025856279617},"US$/km",null,null,null,null,null,null,"Economic efficiency",{"$f":"+L234/Q229/1000","v":2.0777658752682702},"US$/km",null,null,null,null,null,null,"Economic efficiency",{"$f":"+U234/Z229/1000","v":1.8707855722101066},"US$/km"]
[null,null,null,null,null,null,"Reference option: Normal diesel trucks",null,null,null,null,null,null,null,null,"Reference option: Normal diesel trucks",null,null,null,null,null,null,null,null,"Reference option: Normal diesel trucks"]
[null,null,null,null,null,null,"Investment in one truck",{"$f":"(4.2*220000+5.4*150000)/9.6","v":180625},"US$",null,null,null,null,null,null,"Investment in one truck",{"$f":"(4.2*220000+5.4*150000)/9.6","v":180625},"US$",null,null,null,null,null,null,"Investment in one truck",{"$f":"(4.2*220000+5.4*150000)/9.6","v":180625},"US$"]
[null,null,null,null,null,null,"Annual O&M",0.01,"of investment",null,null,null,null,null,null,"Annual O&M",0.01,"of investment",null,null,null,null,null,null,"Annual O&M",0.01,"of investment"]
[null,null,null,null,null,null,"Diesel consumption",3.4,"km/l",null,null,null,null,null,null,"Diesel consumption",3.6,"km/l",null,null,null,null,null,null,"Diesel consumption",4,"km/l"]
[null,null,null,null,null,null,"Diesel price",{"$f":"+Assumptions!G28","v":0.37735849056603771},"US$/liter",null,null,null,null,null,null,"Diesel price",{"$f":"+Assumptions!G28","v":0.37735849056603771},"US$/liter",null,null,null,null,null,null,"Diesel price",{"$f":"+Assumptions!G28","v":0.37735849056603771},"US$/liter"]
[null,null,null,null,null,null,"Total diesel consumption",{"$f":"H230*H229/H248/1000000","v":11.029411764705884},"Million liters",null,null,null,null,null,null,"Total diesel consumption",{"$f":"Q230*Q229/Q248/1000000","v":10.416666666666666},"Million liters",null,null,null,null,null,null,"Total diesel consumption",{"$f":"Z230*Z229/Z248/1000000","v":9.375},"Million liters"]
[null,null,null,null,null,null,"1000 l diesel =",{"$f":"+Assumptions!G30*Assumptions!G31","v":36.397199999999998},"GJ",null,null,null,null,null,null,"1000 l diesel =",{"$f":"+Assumptions!G30*Assumptions!G31","v":36.397199999999998},"GJ",null,null,null,null,null,null,"1000 l diesel =",{"$f":"+Assumptions!G30*Assumptions!G31","v":36.397199999999998},"GJ"]
[null,null,null,null,null,null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!D46","v":74.066666666666663},"kgCO2-eq./GJ",null,null,null,null,null,null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!D46","v":74.066666666666663},"kgCO2-eq./GJ",null,null,null,null,null,null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!D46","v":74.066666666666663},"kgCO2-eq./GJ"]
[null,null,null,null,null,null,"Emissions from diesel",{"$f":"+H250*H251*H252","v":29733.300882352945},"tCO2",null,null,null,null,null,null,"Emissions from diesel",{"$f":"+Q250*Q251*Q252","v":28081.450833333325},"tCO2",null,null,null,null,null,null,"Emissions from diesel",{"$f":"+Z250*Z251*Z252","v":25273.30575},"tCO2"]
[null,null,null,null,null,null,"Economic efficiency",{"$f":"+D234/H229/1000","v":0.76558237003130081},"US$/km",null,null,null,null,null,null,"Economic efficiency",{"$f":"+M234/Q229/1000","v":0.759416381623359},"US$/km",null,null,null,null,null,null,"Economic efficiency",{"$f":"+V234/Z229/1000","v":0.748934201329858},"US$/km"]
[]
[]
[]
[null,"Electric light trucks (1000 trucks) in 2025",null,null,null,null,null,null,null,null,"Electric light trucks (1000 trucks) in 2030",null,null,null,null,null,null,null,null,"Electric light trucks (1000 trucks) in 2050"]
[null,"Costs in","Reduction","Reference","Increase",null,"General inputs:",null,null,null,"Costs in","Reduction","Reference","Increase",null,"General inputs:",null,null,null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
[null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2},null,null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2},null,null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
[null,"Total investment",{"$f":"+H262*(H264+H267*H268)+H265*H266","v":158095000},{"$f":"H262*H278","v":75000000},{"$f":"C261-D261","v":83095000},null,"Annual distance ",12000,"km",null,"Total investment",{"$f":"+Q262*(Q264+Q267*Q268)+Q265*Q266","v":107470000},{"$f":"Q262*Q278","v":75000000},{"$f":"L261-M261","v":32470000},null,"Annual distance ",12000,"km",null,"Total investment",{"$f":"+Z262*(Z264+Z267*Z268)+Z265*Z266","v":81970000},{"$f":"Z262*Z278","v":75000000},{"$f":"U261-V261","v":6970000},null,"Annual distance ",12000,"km"]
[null,"Project life",12,12,null,null,"Activity",1000,"Trucks",null,"Project life",12,12,null,null,"Activity",1000,"Trucks",null,"Project life",12,12,null,null,"Activity",1000,"Trucks"]
[null,"Lev. investment",{"$f":"IF(C262=0,0,PMT($H260,C262,-C261))","v":19904474.896415461},{"$f":"IF(D262=0,0,PMT($H$228,D262,-D261))","v":9442649.1491265334},{"$f":"C263-D263","v":10461825.747288927},null,"Reduction option: Electric trucks",null,null,null,"Lev. investment",{"$f":"IF(L262=0,0,PMT($Q260,L262,-L261))","v":13530686.720755048},{"$f":"IF(M262=0,0,PMT($Q$228,M262,-M261))","v":9442649.1491265334},{"$f":"L263-M263","v":4088037.5716285147},null,"Reduction option: Electric trucks",null,null,null,"Lev. investment",{"$f":"IF(U262=0,0,PMT($Z260,U262,-U261))","v":10320186.010052027},{"$f":"IF(V262=0,0,PMT($Z$228,V262,-V261))","v":9442649.1491265334},{"$f":"U263-V263","v":877536.86092549376},null,"Reduction option: Electric trucks"]
[null,"Annual O&M",{"$f":"C261*H269","v":790475},{"$f":"H279*D261","v":750000},{"$f":"C264-D264","v":40475},null,"Investment in vehicle",{"$f":"+(97500+Q264)/2","v":82875},"US$",null,"Annual O&M",{"$f":"L261*Q269","v":537350},{"$f":"Q279*M261","v":750000},{"$f":"L264-M264","v":-212650},null,"Investment in vehicle",{"$f":"97500*0.7","v":68250},"US$",null,"Annual O&M",{"$f":"U261*Z269","v":409850},{"$f":"Z279*V261","v":750000},{"$f":"U264-V264","v":-340150},null,"Investment in vehicle",{"$f":"97500*0.5","v":48750},"US$"]
[null,"Annual fuel cost",{"$f":"H271*1000*H273","v":1102702.7027027027},{"$f":"H282*H281*1000000","v":1223865.3748087708},{"$f":"C265-D265","v":-121162.67210606812},null,"Cost of  1 charging station",{"$f":"322000/2","v":161000},"US$",null,"Annual fuel cost",{"$f":"Q271*1000*Q273","v":1020000},{"$f":"Q282*Q281*1000000","v":1191658.3912611718},{"$f":"L265-M265","v":-171658.39126117178},null,"Cost of  1 charging station",{"$f":"322000/2","v":161000},"US$",null,"Annual fuel cost",{"$f":"Z271*1000*Z273","v":960000},{"$f":"Z282*Z281*1000000","v":1078167.1159029647},{"$f":"U265-V265","v":-118167.11590296472},null,"Cost of  1 charging station",{"$f":"322000/2","v":161000},"US$"]
[null,"Total annual cost",{"$f":"SUM(C263:C265)","v":21797652.599118162},{"$f":"SUM(D263:D265)","v":11416514.523935305},{"$f":"C266-D266","v":10381138.075182857},null,"Number of charging stations",20,"Stations",null,"Total annual cost",{"$f":"SUM(L263:L265)","v":15088036.720755048},{"$f":"SUM(M263:M265)","v":11384307.540387705},{"$f":"L266-M266","v":3703729.1803673431},null,"Number of charging stations",20,"Stations",null,"Total annual cost",{"$f":"SUM(U263:U265)","v":11690036.010052027},{"$f":"SUM(V263:V265)","v":11270816.265029497},{"$f":"U266-V266","v":419219.74502252974},null,"Number of charging stations",20,"Stations"]
[null,null,null,null,null,null,"Size of battery",600,"kWh",null,null,null,null,null,null,"Size of battery",600,"kWh",null,null,null,null,null,null,"Size of battery",600,"kWh"]
[null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Investment in battery",{"$f":"+H236","v":120},"US$/kWh",null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Investment in battery",{"$f":"+Q236","v":60},"US$/kWh",null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Investment in battery",{"$f":"+Z236","v":50},"US$/kWh"]
[null,"Fuel  CO2-eq. emission",{"$f":"+H275","v":2676.8108108108108},{"$f":"+H285","v":8743.1976648648633},{"$f":"D269-C269","v":6066.3868540540525},null,"Annual O&M",5.0000000000000001E-3,"of investment",null,"Fuel  CO2-eq. emission",{"$f":"+Q275","v":2476.0499999999997},{"$f":"+Q285","v":8513.1135157894751},{"$f":"M269-L269","v":6037.0635157894758},null,"Annual O&M",5.0000000000000001E-3,"of investment",null,"Fuel  CO2-eq. emission",{"$f":"+Z275","v":2330.4},{"$f":"+Z285","v":7702.3407999999981},{"$f":"V269-U269","v":5371.9407999999985},null,"Annual O&M",5.0000000000000001E-3,"of investment"]
[null,"Other",null,null,null,null,"Electricity consumption",{"$f":"(2+Q270)/2","v":2.1764705882352944},"km/kWh",null,"Other",null,null,null,null,"Electricity consumption",{"$f":"1/0.5/0.85","v":2.3529411764705883},"km/kWh",null,"Other",null,null,null,null,"Electricity consumption",{"$f":"1/0.5/0.8","v":2.5},"km/kWh"]
[null,"Total CO2-eq. emission ",{"$f":"C269+C270","v":2676.8108108108108},{"$f":"D269+D270","v":8743.1976648648633},{"$f":"D271-C271","v":6066.3868540540525},null,"Total electricity consumption",{"$f":"H262*H261/H270/1000","v":5513.5135135135133},"MWh",null,"Total CO2-eq. emission ",{"$f":"L269+L270","v":2476.0499999999997},{"$f":"M269+M270","v":8513.1135157894751},{"$f":"M271-L271","v":6037.0635157894758},null,"Total electricity consumption",{"$f":"Q262*Q261/Q270/1000","v":5100},"MWh",null,"Total CO2-eq. emission ",{"$f":"U269+U270","v":2330.4},{"$f":"V269+V270","v":7702.3407999999981},{"$f":"V271-U271","v":5371.9407999999985},null,"Total electricity consumption",{"$f":"Z262*Z261/Z270/1000","v":4800},"MWh"]
[null,null,null,null,null,null,"Range",{"$f":"H267*H270","v":1305.8823529411766},"km",null,null,null,null,null,null,"Range",{"$f":"Q267*Q270","v":1411.7647058823529},"km",null,null,null,null,null,null,"Range",{"$f":"Z267*Z270","v":1500},"km"]
[null,"US$/ton CO2-eq.",null,null,{"$f":"IF(E271<>0,E266/E271,0)","v":1711.2555339667033},null,"Reference electricity price",{"$f":"+Assumptions!C35","v":0.2},"US$/kWh",null,"US$/ton CO2-eq.",null,null,{"$f":"IF(N271<>0,N266/N271,0)","v":613.49846174063339},null,"Reference electricity price",{"$f":"+Assumptions!C35","v":0.2},"US$/kWh",null,"US$/ton CO2-eq.",null,null,{"$f":"IF(W271<>0,W266/W271,0)","v":78.038787214954013},null,"Reference electricity price",{"$f":"+Assumptions!C35","v":0.2},"US$/kWh"]
[null,null,null,null,null,null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!C39","v":0.48549999999999999},"tCO2/MWh",null,null,null,null,null,null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!C39","v":0.48549999999999999},"tCO2/MWh",null,null,null,null,null,null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!C39","v":0.48549999999999999},"tCO2/MWh"]
[null,null,null,null,null,null,"Emissions from electricity",{"$f":"+H271*H274","v":2676.8108108108108},"tCO2",null,null,null,null,null,null,"Emissions from electricity",{"$f":"+Q271*Q274","v":2476.0499999999997},"tCO2",null,null,null,null,null,null,"Emissions from electricity",{"$f":"+Z271*Z274","v":2330.4},"tCO2"]
[null,null,null,null,null,null,"Economic efficiency",{"$f":"+C266/H261/1000","v":1.8164710499265133},"US$/km",null,null,null,null,null,null,"Economic efficiency",{"$f":"+L266/Q261/1000","v":1.257336393396254},"US$/km",null,null,null,null,null,null,"Economic efficiency",{"$f":"+U266/Z261/1000","v":0.97416966750433565},"US$/km"]
[null,null,null,null,null,null,"Reference option: Normal diesel trucks",null,null,null,null,null,null,null,null,"Reference option: Normal diesel trucks",null,null,null,null,null,null,null,null,"Reference option: Normal diesel trucks"]
[null,null,null,null,null,null,"Investment in one truck",75000,"US$",null,null,null,null,null,null,"Investment in one truck",75000,"US$",null,null,null,null,null,null,"Investment in one truck",75000,"US$"]
[null,null,null,null,null,null,"Annual O&M",0.01,"of investment",null,null,null,null,null,null,"Annual O&M",0.01,"of investment",null,null,null,null,null,null,"Annual O&M",0.01,"of investment"]
[null,null,null,null,null,null,"Diesel consumption",3.7,"km/l",null,null,null,null,null,null,"Diesel consumption",3.8,"km/l",null,null,null,null,null,null,"Diesel consumption",4.2,"km/l"]
[null,null,null,null,null,null,"Diesel price",{"$f":"+Assumptions!G28","v":0.37735849056603771},"US$/liter",null,null,null,null,null,null,"Diesel price",{"$f":"+Assumptions!G28","v":0.37735849056603771},"US$/liter",null,null,null,null,null,null,"Diesel price",{"$f":"+Assumptions!G28","v":0.37735849056603771},"US$/liter"]
[null,null,null,null,null,null,"Total diesel consumption",{"$f":"H262*H261/H280/1000000","v":3.243243243243243},"Million liters",null,null,null,null,null,null,"Total diesel consumption",{"$f":"Q262*Q261/Q280/1000000","v":3.1578947368421058},"Million liters",null,null,null,null,null,null,"Total diesel consumption",{"$f":"Z262*Z261/Z280/1000000","v":2.8571428571428568},"Million liters"]
[null,null,null,null,null,null,"1000 l diesel =",{"$f":"+Assumptions!G30*Assumptions!G31","v":36.397199999999998},"GJ",null,null,null,null,null,null,"1000 l diesel =",{"$f":"+Assumptions!G30*Assumptions!G31","v":36.397199999999998},"GJ",null,null,null,null,null,null,"1000 l diesel =",{"$f":"+Assumptions!G30*Assumptions!G31","v":36.397199999999998},"GJ"]
[null,null,null,null,null,null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!D46","v":74.066666666666663},"kgCO2-eq./GJ",null,null,null,null,null,null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!D46","v":74.066666666666663},"kgCO2-eq./GJ",null,null,null,null,null,null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!D46","v":74.066666666666663},"kgCO2-eq./GJ"]
[null,null,null,null,null,null,"Emissions from diesel",{"$f":"+H282*H283*H284","v":8743.1976648648633},"tCO2",null,null,null,null,null,null,"Emissions from diesel",{"$f":"+Q282*Q283*Q284","v":8513.1135157894751},"tCO2",null,null,null,null,null,null,"Emissions from diesel",{"$f":"+Z282*Z283*Z284","v":7702.3407999999981},"tCO2"]
[null,null,null,null,null,null,"Economic efficiency",{"$f":"+D266/H261/1000","v":0.95137621032794206},"US$/km",null,null,null,null,null,null,"Economic efficiency",{"$f":"+M266/Q261/1000","v":0.94869229503230867},"US$/km",null,null,null,null,null,null,"Economic efficiency",{"$f":"+V266/Z261/1000","v":0.93923468875245819},"US$/km"]
[]
[]
[]
[null,"Electric rail (1Mill. trainkm/day) "]
[null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
[null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
[null,"Total investment",{"$f":"1000000*(H295+H296)/H293","v":164613246.87355259},0,{"$f":"C293-D293","v":164613246.87355259},null,"Annual activity",1.7,"Million trainkm/year"]
[null,"Project life",40,null,null,null,"Reduction option: New electric  trains"]
[null,"Lev. investment",{"$f":"IF(C294=0,0,PMT($H292,C294,-C293))","v":12347497.895174205},{"$f":"+H292","v":7.0000000000000007E-2},{"$f":"C295-D295","v":12347497.825174205},null,"Cost of 11 trains",{"$f":"11*53/6.35","v":91.811023622047244},"Million US$"]
[null,"Annual O&M",{"$f":"H297*1000000","v":2422047.2440944882},{"$f":"+H305*1000000","v":2581102.3622047245},{"$f":"C296-D296","v":-159055.11811023625},null,"Cost of rails",{"$f":"1194/6.35","v":188.03149606299215},"Million US$"]
[null,"Annual fuel cost",{"$f":"+H299*H300*1000000/H293","v":1310000},{"$f":"H307*H308*1000000/H293","v":532075.47169811314},{"$f":"C297-D297","v":777924.52830188686},null,"Annual O&M",{"$f":"15.38/6.35","v":2.4220472440944882},"US$/trainkm"]
[null,"Total annual cost",{"$f":"SUM(C295:C297)","v":16079545.139268693},{"$f":"SUM(D295:D297)","v":3113177.9039028375},{"$f":"C298-D298","v":12966367.235365855},null,"Specific consumption",6.55,"kWh/trainkm"]
[null,null,null,null,null,null,"Electricity consumption",{"$f":"H298*H293","v":11.135},"GWh/year"]
[null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Reference electricity price",{"$f":"+Assumptions!C35","v":0.2},"US$/kWh"]
[null,"Fuel  CO2-eq. emission",{"$f":"H299*H301*1000/1.7","v":3180.0249999999996},{"$f":"+H312","v":6461.8788141599998},{"$f":"D301-C301","v":3281.8538141600002},null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!C39","v":0.48549999999999999},"tCO2/MWh"]
[null,"Other",null,null,null,null,"Emissions ",{"$f":"H299*H301*1000","v":5406.0424999999996},"tCO2/year"]
[null,"Total CO2-eq. emission ",{"$f":"C301+C302","v":3180.0249999999996},{"$f":"D301+D302","v":6461.8788141599998},{"$f":"D303-C303","v":3281.8538141600002}]
[null,null,null,null,null,null,"Reference option: Normal diesel rail"]
[null,"US$/ton CO2-eq.",null,null,{"$f":"IF(E303<>0,E298/E303,0)","v":3950.9277285358407},null,"Annual O&M",{"$f":"16.39/6.35","v":2.5811023622047244},"US$/trainkm"]
[null,null,null,null,null,null,"Specific diesel consumption",1.41,"liter/trainkm"]
[null,null,null,null,null,null,"Diesel consumption",{"$f":"H293*H306","v":2.3969999999999998},"Million liter/year"]
[null,null,null,null,null,null,"Diesel price",{"$f":"+Assumptions!G28","v":0.37735849056603771},"US$/liter"]
[null,null,null,null,null,null,"1000 l diesel=",{"$f":"+Assumptions!G30*Assumptions!G31","v":36.397199999999998},"GJ"]
[null,null,null,null,null,null,"Diesel consumption",{"$f":"H307*1000*H309","v":87244.088399999993},"GJ/year"]
[null,null,null,null,null,null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!D46","v":74.066666666666663},"kgCO2-eq./GJ"]
[null,null,null,null,null,null,"Emissions ",{"$f":"H310*H311/1000","v":6461.8788141599998},"tCO2/year"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Shifting passengers from car to rail (1Mill. personkm/day) "]
[null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
[null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
[null,"Total investment",{"$f":"+H327*1000000/H324","v":927333333.33333337},null,{"$f":"C324-D324","v":927333333.33333337},null,"Daily activity",0.3,"Million pkm/day"]
[null,"Project life",40,null,null,null,"Annual activity",{"$f":"H324*365","v":109.5},"Million pkm/year"]
[null,"Lev. investment",{"$f":"IF(C325=0,0,PMT($H323,C325,-C324))","v":69558474.782127976},{"$f":"+H323","v":7.0000000000000007E-2},{"$f":"C326-D326","v":69558474.712127984},null,"Reduction option: New passenger diesel trains"]
[null,"Annual O&M",{"$f":"C324*H328","v":9273.3333333333339},null,null,null,"Cost of rails and trains",278.2,"Million US$"]
[null,"Annual fuel cost",{"$f":"H334/H331*H330*1000/H324","v":491.95158906065558},{"$f":"H344/H331*H330*1000/H324","v":5651.1362025429135},{"$f":"C328-D328","v":-5159.1846134822581},null,"Annual O&M",1.0000000000000001E-5]
[null,"Total annual cost",{"$f":"SUM(C326:C328)","v":69568240.067050368},{"$f":"SUM(D326:D328)","v":5651.2062025429132},{"$f":"C329-D329","v":69562588.860847831},null,"Specific consumption",0.13,"MJ/pkm"]
[null,null,null,null,null,null,"Diesel price",{"$f":"+Assumptions!G28","v":0.37735849056603771},"US$/liter"]
[null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"1000 l diesel =",{"$f":"+Assumptions!G30*Assumptions!G31","v":36.397199999999998},"GJ"]
[null,"Fuel  CO2-eq. emission",{"$f":"+H335/H324","v":3514.4633333333331},{"$f":"+H345/H324","v":38972.266666666663},{"$f":"D332-C332","v":35457.80333333333},null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!D46","v":74.066666666666663},"kgCO2-eq./GJ"]
[null,"Other",null,null,null,null,"Specific CO2 emission",{"$f":"+H329*H332","v":9.6286666666666658},"gCO2/pkm"]
[null,"Total CO2-eq. emission ",{"$f":"C332+C333","v":3514.4633333333331},{"$f":"D332+D333","v":38972.266666666663},{"$f":"D334-C334","v":35457.80333333333},null,"Energy consumption",{"$f":"+H329*H325","v":14.235000000000001},"TJ/year"]
[null,null,null,null,null,null,"Emissions ",{"$f":"H325*H333","v":1054.3389999999999},"tCO2/year"]
[null,"US$/ton CO2-eq.",null,null,{"$f":"IF(E334<>0,E329/E334,0)","v":1961.8414656683801}]
[null,null,null,null,null,null,"Reference option: Average cars"]
[null,null,null,null,null,null,"Occupancy",1.5,"people/car"]
[null,null,null,null,null,null,"Gasoline consumption",15,"km/l"]
[null,null,null,null,null,null,"Gasoline price",{"$f":"+Assumptions!D28","v":0.44025157232704398},"US$/liter"]
[null,null,null,null,null,null,"1000 l gasoline=",{"$f":"+Assumptions!D30*Assumptions!D31","v":33.599999999999994},"GJ"]
[null,null,null,null,null,null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!D48","v":71.5},"kgCO2-eq./GJ"]
[null,null,null,null,null,null,"Specific CO2 emission",{"$f":"+H341*H342/(H339*H338)","v":106.77333333333331},"gCO2/pkm"]
[null,null,null,null,null,null,"Gasoline consumption",{"$f":"H341/(H338*H339)*H325","v":163.51999999999998},"TJ/year"]
[null,null,null,null,null,null,"Emissions ",{"$f":"+H325*H343","v":11691.679999999998},"tCO2/year"]
[]
[]
[]
[]
[null,"Shifting freight transport from road to rail (1000 tonkm/day)"]
[null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
[null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
[null,"Total investment",null,null,{"$f":"C353-D353","v":0},null,"Daily activity",{"$f":"1000","v":1000},"tonkm freight/day"]
[null,"Project life",30,15,null,null,"Annual activity",{"$f":"H353*365","v":365000},"tonkm freight/year"]
[null,"Lev. investment",{"$f":"IF(C354=0,0,PMT($H352,C354,-C353))","v":0},{"$f":"IF(D354=0,0,PMT(+H352,D354,-D353))","v":0},{"$f":"C355-D355","v":0},null,"Reduction option: Efficient train"]
[null,"Annual O&M",{"$f":"H356*H364*1000000","v":30000},{"$f":"H367*H366*H369","v":366666.66666666663},{"$f":"C356-D356","v":-336666.66666666663},null,"Investment in train",3,"MUS$"]
[null,"Annual fuel cost",{"$f":"H362*H372","v":647.94920031673587},{"$f":"H373*H372","v":34433.962264150941},{"$f":"C357-D357","v":-33786.013063834209},null,"1 US gallon",3.7854000000000001,"liter"]
[null,"Total annual cost",{"$f":"SUM(C355:C357)","v":30647.949200316736},{"$f":"SUM(D355:D357)","v":401100.62893081759},{"$f":"C358-D358","v":-370452.67973050085},null,"1 Mile",1.60934,"km"]
[null,null,null,null,null,null,"Specific diesel consumption",{"$f":"1/500","v":2E-3},"Gallon/tonMiles"]
[null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Specific diesel consumption",{"$f":"H359*H357/H358","v":4.7042887146283565E-3},"l/tonkm"]
[null,"Fuel  CO2-eq. emission",{"$f":"H363","v":4.6288979586872623},{"$f":"+H376","v":245.99350929999997},{"$f":"D361-C361","v":241.3646113413127},null,"Diesel CO2-eq. emission coefficient",{"$f":"+Assumptions!D46","v":74.066666666666663},"kgCO2-eq./GJ"]
[null,"Other",null,null,null,null,"Total diesel consumption",{"$f":"H354*H360","v":1717.0653808393502},"liters/year"]
[null,"Total CO2-eq. emission ",{"$f":"C361+C362","v":4.6288979586872623},{"$f":"D361+D362","v":245.99350929999997},{"$f":"D363-C363","v":241.3646113413127},null,"Emissions from diesel",{"$f":"+H362/1000*H374*H361/1000","v":4.6288979586872623},"tCO2/year"]
[null,null,null,null,null,null,"Annual O&M",0.01,"of investment"]
[null,"US$/ton CO2-eq.",null,null,{"$f":"IF(E363<>0,E358/E363,0)","v":-1534.825994878948},null,"Reference option: Normal diesel trucks"]
[null,null,null,null,null,null,"Investment in one truck",220000,"US$"]
[null,null,null,null,null,null,"Annual O&M",0.01,"of investment"]
[null,null,null,null,null,null,"Occupancy",6,"Tonnes per truck"]
[null,null,null,null,null,null,"Number of trucks",{"$f":"H353/H368","v":166.66666666666666},"Trucks/day"]
[null,null,null,null,null,null,"Truck distance",{"$f":"H353/H369","v":6},"km/day"]
[null,null,null,null,null,null,"Diesel consumption",4,"km/l"]
[null,null,null,null,null,null,"Diesel price",{"$f":"+Assumptions!G28","v":0.37735849056603771},"US$/liter"]
[null,null,null,null,null,null,"Total diesel consumption",{"$f":"H369*H370*365/H371","v":91250},"liters/year"]
[null,null,null,null,null,null,"1000 l diesel =",{"$f":"+Assumptions!G30*Assumptions!G31","v":36.397199999999998},"GJ"]
[null,null,null,null,null,null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!D46","v":74.066666666666663},"kgCO2-eq./GJ"]
[null,null,null,null,null,null,"Emissions from diesel",{"$f":"+H373*H374*H375/1000000","v":245.99350929999997},"tCO2/year"]
[]
[]
[]
[]
[null,"Taxis using natural gas (1000 cars)"]
[null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
[null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
[null,"Total investment",{"$f":"H387*H386","v":1500000},null,{"$f":"C384-D384","v":1500000}]
[null,"Project life",10,null,null,null,"Reduction option: Change to natural gas"]
[null,"Lev. investment",{"$f":"IF(C385=0,0,PMT($H383,C385,-C384))","v":213566.2540910471},null,{"$f":"C386-D386","v":213566.2540910471},null,"Activity",1000,"Cars"]
[null,"Annual O&M",0,0,{"$f":"C387-D387","v":0},null,"Investment in 1 taxi",1500,"US$"]
[null,"Annual fuel cost",{"$f":"H392*H394*1000","v":123603.06594113862},{"$f":"H397*H398*1000000","v":423998.30400678393},{"$f":"C388-D388","v":-300395.23806564533},null,"Energy consumption",9.7200000000000006,"km/m3"]
[null,"Total annual cost",{"$f":"SUM(C386:C388)","v":337169.3200321857},{"$f":"SUM(D386:D388)","v":423998.30400678393},{"$f":"C389-D389","v":-86828.983974598232},null,"Annual distance ",10000,"km"]
[null,null,null,null,null,null,"Total natural gas consumption",{"$f":"H386*H389/H388/1000000","v":1.0288065843621399},"Million m3"]
[null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Energy content in natural gas",{"$f":"+Assumptions!O31","v":39},"MJ/m3"]
[null,"Fuel  CO2-eq. emission",{"$f":"+H392*H393","v":2250.9259259259261},{"$f":"H401*H402","v":3029.010426966292},{"$f":"D392-C392","v":778.08450104036592},null,"Total natural gas consumption",{"$f":"H390*H391","v":40.123456790123456},"TJ"]
[null,"Other",null,null,null,null,"Natural gas emission factor",{"$f":"+Assumptions!D51","v":56.1},"kgCO2/GJ"]
[null,"Total CO2-eq. emission ",{"$f":"C392+C393","v":2250.9259259259261},{"$f":"D392+D393","v":3029.010426966292},{"$f":"D394-C394","v":778.08450104036592},null,"Natural gas price",{"$f":"+Assumptions!O29","v":3.080568720379147},"US$/GJ"]
[null,null,null,null,null,null,"Reference option: Normal maintenance"]
[null,"US$/ton CO2-eq.",null,null,{"$f":"IF(E394<>0,E389/E394,0)","v":-111.59325736279338},null,"Energy consumption",8.9,"km/l"]
[null,null,null,null,null,null,"Total diesel consumption",{"$f":"H389*H386/H396/1000000","v":1.1235955056179776},"Million liters"]
[null,null,null,null,null,null,"Diesel price",{"$f":"+Assumptions!G28","v":0.37735849056603771},"US$/liter"]
[null,null,null,null,null,null,"Energy density of diesel",{"$f":"+Assumptions!G30","v":0.84},"t/m3"]
[null,null,null,null,null,null,"Energy content of diesel",{"$f":"+Assumptions!G31","v":43.33},"GJ/ton"]
[null,null,null,null,null,null,"Total diesel consumption",{"$f":"+H397*H399*H400","v":40.895730337078653},"TJ"]
[null,null,null,null,null,null,"Diesel emission factor",{"$f":"+Assumptions!D46","v":74.066666666666663},"kgCO2/GJ"]
[]
[]
[]
[]
[]
[]
[null,"Restriction on import of used cars (1000 cars)"]
[null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
[null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
[null,"Total investment",null,null,{"$f":"C412-D412","v":0},null,"Gasoline price",{"$f":"+Assumptions!D28","v":0.44025157232704398},"US$/liter"]
[null,"Project life",null,null,null,null,"1 toe =",41.868000000000002,"GJ"]
[null,"Lev. investment",{"$f":"IF(C413=0,0,PMT($H411,C413,-C412))","v":0},{"$f":"+H411","v":7.0000000000000007E-2},{"$f":"C414-D414","v":-7.0000000000000007E-2},null,"1 toe of gasoline equal",{"$f":"Assumptions!D79/Assumptions!E79","v":1246.0714285714287},"liter"]
[null,"Reduction in subsidy",{"$f":"H415*H421*1000000","v":40000.000000000007},{"$f":"H415*H426*1000000","v":60000},{"$f":"C415-D415","v":-19999.999999999993},null,"State subsidy",0.05,"US$/liter"]
[null,"Annual O&M",0,0,{"$f":"C416-D416","v":0},null,"Gasoline emissions",{"$f":"+Assumptions!D47","v":69.3},"kgCO2/GJ"]
[null,"Annual fuel cost",{"$f":"H421*H412*1000000","v":352201.25786163518},{"$f":"H426*H412*1000000","v":528301.88679245266},{"$f":"C417-D417","v":-176100.62893081747},null,"Reduction option: No import"]
[null,"Total annual cost",{"$f":"SUM(C414:C417)","v":392201.25786163518},{"$f":"SUM(D414:D417)","v":588301.95679245261},{"$f":"C418-D418","v":-196100.69893081742},null,"Activity",1000,"Cars"]
[null,null,null,null,null,null,"Energy consumption",15,"km/l"]
[null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Annual distance ",12000,"km"]
[null,"Fuel  CO2-eq. emission",{"$f":"+H423","v":1862.7839999999999},{"$f":"+H427","v":2794.1759999999995},{"$f":"D421-C421","v":931.3919999999996},null,"Total gasoline consumption",{"$f":"H418*H420/H419/1000000","v":0.8},"Million liters"]
[null,"Other",null,null,null,null,"Total gasoline reduction",{"$f":"(H426-H421)/H414*1000","v":0.32100888506735442},"ktoe"]
[null,"Total CO2-eq. emission ",{"$f":"C421+C422","v":1862.7839999999999},{"$f":"D421+D422","v":2794.1759999999995},{"$f":"D423-C423","v":931.3919999999996},null,"Emission",{"$f":"H421/H414*1000*H413*H416","v":1862.7839999999999},"tCO2"]
[null,null,null,null,null,null,"Reference option: Import of used cars"]
[null,"US$/ton CO2-eq.",null,null,{"$f":"IF(E423<>0,E418/E423,0)","v":-210.54582703181637},null,"Energy consumption",10,"km/l"]
[null,null,null,null,null,null,"Total gasoline consumption",{"$f":"H418*H420/H425/1000000","v":1.2},"Million liters"]
[null,null,null,null,null,null,"Emission",{"$f":"H426/H414*1000*H413*H416","v":2794.1759999999995},"tCO2"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Better maintenance and use of motor bikes (1000 bikes)"]
[null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
[null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
[null,"Total investment",null,null,{"$f":"C440-D440","v":0},null,"Gasoline price",{"$f":"+Assumptions!D28","v":0.44025157232704398},"US$/liter"]
[null,"Project life",null,null,null,null,"1 toe =",41.868000000000002,"GJ"]
[null,"Lev. investment",{"$f":"IF(C441=0,0,PMT($H439,C441,-C440))","v":0},{"$f":"+H439","v":7.0000000000000007E-2},{"$f":"C442-D442","v":-7.0000000000000007E-2},null,"1 toe of gasoline equal",{"$f":"Assumptions!D79/Assumptions!E79","v":1246.0714285714287},"liter"]
[null,"Annual O&M",0,0,{"$f":"C443-D443","v":0},null,"Gasoline emissions",{"$f":"+Assumptions!D47","v":69.3},"kgCO2/GJ"]
[null,"Annual fuel cost",{"$f":"H448*H440*1000000","v":88050.314465408796},{"$f":"H453*H440*1000000","v":110062.89308176099},{"$f":"C444-D444","v":-22012.578616352199},null,"Reduction option: Better maintenanace"]
[null,"Total annual cost",{"$f":"SUM(C442:C444)","v":88050.314465408796},{"$f":"SUM(D442:D444)","v":110062.963081761},{"$f":"C445-D445","v":-22012.648616352206},null,"Activity",1000,"Motor bikes"]
[null,null,null,null,null,null,"Energy consumption",25,"km/l"]
[null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Annual distance ",5000,"km"]
[null,"Fuel  CO2-eq. emission",{"$f":"+H450","v":465.69599999999997},{"$f":"+H454","v":582.12},{"$f":"D448-C448","v":116.42400000000004},null,"Total gasoline consumption",{"$f":"H445*H447/H446/1000000","v":0.2},"Million liters"]
[null,"Other",null,null,null,null,"Total gasoline reduction",{"$f":"(H453-H448)/H442*1000","v":4.0126110633419303E-2},"ktoe"]
[null,"Total CO2-eq. emission ",{"$f":"C448+C449","v":465.69599999999997},{"$f":"D448+D449","v":582.12},{"$f":"D450-C450","v":116.42400000000004},null,"Emission",{"$f":"H448/H442*1000*H441*H443","v":465.69599999999997},"tCO2"]
[null,null,null,null,null,null,"Reference option: Normal maintenance"]
[null,"US$/ton CO2-eq.",null,null,{"$f":"IF(E450<>0,E445/E450,0)","v":-189.07311736714252},null,"Energy consumption",20,"km/l"]
[null,null,null,null,null,null,"Total gasoline consumption",{"$f":"H445*H447/H452/1000000","v":0.25},"Million liters"]
[null,null,null,null,null,null,"Emission",{"$f":"H453/H442*1000*H441*H443","v":582.12},"tCO2"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Bus Rapid transit (1 km BRT)"]
[null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
[null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
[null,"Total investment",{"$f":"+H475*1000000","v":3227166.8775326833},null,{"$f":"C467-D467","v":3227166.8775326833},null,"Reduction option: BRT line"]
[null,"Project life",10,null,null,null,"Activity",19.600000000000001,"km BRT line"]
[null,"Lev. investment",{"$f":"IF(C468=0,0,PMT($H466,C468,-C467))","v":459475.96090757073},null,{"$f":"C469-D469","v":459475.96090757073},null,"Infrastructure investment",{"$f":"250/11.13/H468","v":1.1460109650329133},"MUS$/km"]
[null,"Annual income",{"$f":"-H474*1000000","v":-1088822.8016916134},null,{"$f":"C470-D470","v":-1088822.8016916134},null,"Buses, system, ticketing invest.",{"$f":"454/11.13/H468","v":2.0811559124997703},"MUS$/km"]
[null,"Annual O&M",{"$f":"+H471*1000000","v":806791.71938317094},null,{"$f":"C471-D471","v":806791.71938317094},null,"O&M",{"$f":"176/11.13/H468","v":0.80679171938317096},"MUS$/km/year"]
[null,"Annual fuel cost",null,null,null,null,"Average fare",{"$f":"3.09/11.63/H468","v":1.3555723235123796E-2},"US$/km"]
[null,"Total annual cost",{"$f":"SUM(C469:C472)","v":177444.87859912834},{"$f":"SUM(D469:D472)","v":0},{"$f":"C473-D473","v":177444.87859912834},null,"Average number of passengers",80.322000000000003,"Million/year"]
[null,null,null,null,null,null,"Average revenues",{"$f":"H472*H473","v":1.0888228016916135},"MUS$/km/year"]
[null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Total investment",{"$f":"H469+H470","v":3.2271668775326834},"MUS$/km"]
[null,"Fuel  CO2-eq. emission",{"$f":"H476*H473","v":3614.4900000000002},{"$f":"+H483*H473","v":5597.9516326530611},{"$f":"D476-C476","v":1983.4616326530609},null,"Specific emission",45,"gCO2/pkm"]
[null,"Other",null,null,null,null,"Total emission",{"$f":"H476*H468*H473/1000","v":70.844004000000012},"ktCO2/year"]
[null,"Total CO2-eq. emission ",{"$f":"C476+C477","v":3614.4900000000002},{"$f":"D476+D477","v":5597.9516326530611},{"$f":"D478-C478","v":1983.4616326530609},null,"Emission factor for diesel",{"$f":"+Assumptions!D46","v":74.066666666666663},"kgCO2/GJ"]
[null,null,null,null,null,null,"Use of diesel",{"$f":"H476/H478*H473*1000","v":48800.495049504956},"GJ/km"]
[null,"US$/ton CO2-eq.",null,null,{"$f":"IF(E478<>0,E473/E478,0)","v":89.462218818813056},null,"Price of diesel",{"$f":"+Assumptions!G29","v":10.367789021299378},"US$/GJ"]
[]
[null,null,null,null,null,null,"Reference option: Normal transport",null,null,null,{"$f":"483226/19.6/590557607*1000000","v":41.747642334750317},"Total emissions 2012-2019=799977 tCo2"]
[null,null,null,null,null,null,"Specific emission",{"$f":"1366/H468","v":69.693877551020407},"gCO2/pkm",null,{"$f":"799977/19.6/590557607*1000000","v":69.112907153229656},"Total emissions 2012-2019=483226 tCo2"]
[null,null,null,null,null,null,"Total emission",{"$f":"H483*H473*H468/1000","v":109.719852},"ktCO2/year",null,null,"Total passengers 2012-2019=590557607"]
[null,null,null,null,null,null,"Emission factor for dieael",{"$f":"+Assumptions!D46","v":74.066666666666663},"kgCO2/GJ"]
[null,null,null,null,null,null,"Use of diesel",{"$f":"H483/H485*H473*1000","v":75579.90503131946},"GJ/km"]
[null,null,null,null,null,null,"Price of diesel",{"$f":"+Assumptions!G29","v":10.367789021299378},"US$/GJ"]
[]
[]
[]
[]
[]
[]
[]
[null,"New bicycle lanes (1 km)"]
[null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
[null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
[null,"Total investment",{"$f":"H503*H504","v":50000},null,{"$f":"C498-D498","v":50000},null,"Gasoline price",{"$f":"+Assumptions!D28","v":0.44025157232704398},"US$/liter"]
[null,"Project life",20,null,null,null,"1 toe =",41.868000000000002,"GJ"]
[null,"Lev. investment",{"$f":"IF(C499=0,0,PMT($H497,C499,-C498))","v":4719.6462871627855},{"$f":"IF(D499=0,0,PMT($H$4,D499,-D498))","v":0},{"$f":"C500-D500","v":4719.6462871627855},null,"1 toe of gasoline equal",{"$f":"Assumptions!D79/Assumptions!E79","v":1246.0714285714287},"liter"]
[null,"Annual O&M",0,0,{"$f":"C501-D501","v":0},null,"Gasoline emissions",{"$f":"+Assumptions!D47","v":69.3},"kgCO2/GJ"]
[null,"Annual fuel cost",{"$f":"H506*H498*1000000","v":0},{"$f":"H511*H498*1000000","v":104178.5549930971},{"$f":"C502-D502","v":-104178.5549930971},null,"Reduction option: New bicycle lane"]
[null,"Total annual cost",{"$f":"SUM(C500:C502)","v":4719.6462871627855},{"$f":"SUM(D500:D502)","v":104178.5549930971},{"$f":"C503-D503","v":-99458.908705934315},null,"Activity",1,"km lane"]
[null,null,null,null,null,null,"Investment",50000,"US$/km lane"]
[null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Annual use of lane",10,"M km/lanekm/yr"]
[null,"Fuel  CO2-eq. emission",0,{"$f":"+H512","v":686.58271182439023},{"$f":"D506-C506","v":686.58271182439023}]
[null,"Other",null,null,null,null,"Reference option: Normal cars"]
[null,"Total CO2-eq. emission ",{"$f":"C506+C507","v":0},{"$f":"D506+D507","v":686.58271182439023},{"$f":"D508-C508","v":686.58271182439023},null,"Energy consumption",12.3,"km/l"]
[null,null,null,null,null,null,"Number of persons in car",2]
[null,"US$/ton CO2-eq.",null,null,{"$f":"IF(E508<>0,E503/E508,0)","v":-144.86078223795022},null,"Share of bikers that used a car",0.25]
[null,null,null,null,null,null,"Total gasoline consumption",{"$f":"(1/H508)/H500*H499*H501*H505*H510/H509","v":0.23663414634146343},"Million liters"]
[null,null,null,null,null,null,"Emission",{"$f":"H511*H499*H501","v":686.58271182439023},"1000tCO2"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Replacing normal three-wheelers to electric three-wheelers (1000 units)"]
[null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
[null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
[null,"Total investment",{"$f":"H525*H527","v":5649717.5141242938},{"$f":"+H537*1000","v":5107909.6045197742},{"$f":"C524-D524","v":541807.90960451961},null,"Annual distance/three-wheeler",{"$f":"20.6*365","v":7519.0000000000009},"km"]
[null,"Project life",10,10,null,null,"Activity",1000,"three-wheelers"]
[null,"Lev. investment",{"$f":"IF(C525=0,0,PMT(H523,C525,-C524))","v":804392.67077607196},{"$f":"IF(D525=0,0,PMT(H523,D525,-D524))","v":727251.41364864656},{"$f":"C526-D526","v":77141.257127425401},null,"Reduction option: Electric three-wheels"]
[null,"Annual O&M",{"$f":"C524*H529","v":28248.587570621468},{"$f":"H537*H525*H538","v":51079.096045197744},{"$f":"C527-D527","v":-22830.508474576276},null,"Investment in vehicle",{"$f":"1000000/177","v":5649.7175141242942},"US$"]
[null,"Annual fuel cost",{"$f":"H531*H533*1000","v":85249.433106575976},{"$f":"+H541*H540*1000","v":94578.61635220125},{"$f":"C528-D528","v":-9329.1832456252741},null,"Size of battery",{"$f":"7.37","v":7.37},"kWh"]
[null,"Total annual cost",{"$f":"SUM(C526:C528)","v":917890.69145326945},{"$f":"SUM(D526:D528)","v":872909.12604604545},{"$f":"C529-D529","v":44981.565407224},null,"Annual O&M",5.0000000000000001E-3,"of investment"]
[null,null,null,null,null,null,"Electricity consumption",17.64,"km/kWh"]
[null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Total electricity consumption",{"$f":"H524/H530*H525/1000","v":426.24716553287988},"MWh"]
[null,"Fuel  CO2-eq. emission",{"$f":"H535","v":206.94299886621317},{"$f":"+H544","v":500.22403199999997},{"$f":"D532-C532","v":293.28103313378676},null,"Range",{"$f":"H528*H530","v":130.0068},"km"]
[null,"Other",null,null,null,null,"Reference electricity price",{"$f":"+Assumptions!C35","v":0.2},"US$/kWh"]
[null,"Total CO2-eq. emission ",{"$f":"C532+C533","v":206.94299886621317},{"$f":"D532+D533","v":500.22403199999997},{"$f":"D534-C534","v":293.28103313378676},null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!C39","v":0.48549999999999999},"tCO2/MWh"]
[null,null,null,null,null,null,"Emissions from electricity",{"$f":"+H531*H534","v":206.94299886621317},"tCO2"]
[null,"US$/ton CO2-eq.",null,null,{"$f":"IF(E534<>0,E529/E534,0)","v":153.37359162501534},null,"Reference option: Normal gasoline three-wheels"]
[null,null,null,null,null,null,"Investment in petrol three-wheeler",{"$f":"904100/177","v":5107.9096045197739},"US$"]
[null,null,null,null,null,null,"Annual O&M",0.01,"of investment"]
[null,null,null,null,null,null,"Petrol consumption",{"$f":"35","v":35},"km/l"]
[null,null,null,null,null,null,"Petrol price",{"$f":"+Assumptions!D28","v":0.44025157232704398},"US$/liter"]
[null,null,null,null,null,null,"Total petrol consumption",{"$f":"H524/H539*H525/1000","v":214.82857142857145},"Thousand liters"]
[null,null,null,null,null,null,"1000 l petrol =",{"$f":"+Assumptions!D30*Assumptions!D31","v":33.599999999999994},"GJ"]
[null,null,null,null,null,null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!D47","v":69.3},"kgCO2-eq./GJ"]
[null,null,null,null,null,null,"Emissions from petrol",{"$f":"H541*H542*H543/1000","v":500.22403199999997},"tCO2"]
[]
[]
[]
[]
[]
[null,"Replacing normal two-wheelers to electric two-wheelers (1000 units)"]
[null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
[null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
[null,"Total investment",{"$f":"H554*H556","v":3333333.3333333335},{"$f":"+H566*1000","v":1732666.6666666667},{"$f":"C553-D553","v":1600666.6666666667},null,"Annual distance/three-wheeler",5000,"km"]
[null,"Project life",10,10,null,null,"Activity",1000,"two-wheelers"]
[null,"Lev. investment",{"$f":"IF(C554=0,0,PMT($H552,C554,-C553))","v":474591.67575788248},{"$f":"IF(D554=0,0,PMT($H552,D554,-D553))","v":246692.7530589473},{"$f":"C555-D555","v":227898.92269893517},null,"Reduction option: Electric two-wheels scooter"]
[null,"Annual O&M",{"$f":"C553*H558","v":16666.666666666668},{"$f":"H566*H554*H567","v":17326.666666666668},{"$f":"C556-D556","v":-660},null,"Investment in vehicle",{"$f":"25000/7.5","v":3333.3333333333335},"US$"]
[null,"Annual fuel cost",{"$f":"H560*H562*1000","v":15000},{"$f":"+H570*H569*1000","v":44025.157232704405},{"$f":"C557-D557","v":-29025.157232704405},null,"Size of battery",1.2,"kWh/module"]
[null,"Total annual cost",{"$f":"SUM(C555:C557)","v":506258.34242454916},{"$f":"SUM(D555:D557)","v":308044.57695831836},{"$f":"C558-D558","v":198213.76546623081},null,"Annual O&M",5.0000000000000001E-3,"of investment"]
[null,null,null,null,null,null,"Electricity consumption",{"$f":"80/1.2","v":66.666666666666671},"km/kWh"]
[null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Total electricity consumption",{"$f":"H553/H559*H554/1000","v":75},"MWh"]
[null,"Fuel  CO2-eq. emission",{"$f":"H564","v":36.412500000000001},{"$f":"+H573","v":232.84799999999998},{"$f":"D561-C561","v":196.43549999999999},null,"Range",80,"km/module"]
[null,"Other",null,null,null,null,"Reference electricity price",{"$f":"+Assumptions!C35","v":0.2},"US$/kWh"]
[null,"Total CO2-eq. emission ",{"$f":"C561+C562","v":36.412500000000001},{"$f":"D561+D562","v":232.84799999999998},{"$f":"D563-C563","v":196.43549999999999},null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!C39","v":0.48549999999999999},"tCO2/MWh"]
[null,null,null,null,null,null,"Emissions from electricity",{"$f":"+H560*H563","v":36.412500000000001},"tCO2"]
[null,"US$/ton CO2-eq.",null,null,{"$f":"IF(E563<>0,E558/E563,0)","v":1009.0526685157765},null,"Reference option: Normal gasoline two-wheels scooter"]
[null,null,null,null,null,null,"Investment in petrol two-wheeler",{"$f":"12995/7.5","v":1732.6666666666667},"US$"]
[null,null,null,null,null,null,"Annual O&M",0.01,"of investment"]
[null,null,null,null,null,null,"Petrol consumption",50,"km/l"]
[null,null,null,null,null,null,"Petrol price",{"$f":"+Assumptions!D28","v":0.44025157232704398},"US$/liter"]
[null,null,null,null,null,null,"Total petrol consumption",{"$f":"H553/H568*H554/1000","v":100},"Thousand liters"]
[null,null,null,null,null,null,"1000 l petrol =",{"$f":"+Assumptions!D30*Assumptions!D31","v":33.599999999999994},"GJ"]
[null,null,null,null,null,null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!D47","v":69.3},"kgCO2-eq./GJ"]
[null,null,null,null,null,null,"Emissions from petrol",{"$f":"H570*H571*H572/1000","v":232.84799999999998},"tCO2"]

{"sheet":"Wind","index":42,"n_rows":72,"n_cols":27,"rows_kept":72,"cut":false,"hidden":true,"merged":[[62,24,62,26],[32,24,32,26],[37,24,37,26],[8,24,8,26],[13,24,13,26],[57,24,57,26]]}
[]
[null,"Menu for Wind options (click links below)"]
[]
[null,"1 MW Wind Turbines connected to main grid (on-shore)"]
[null,"1 MW Wind Turbines connected to main grid (off-shore)"]
[]
[]
[null,"1 MW Wind turbines connected to main grid (on-shore) in 2025",null,null,null,null,null,null,null,null,"1 MW Wind turbines connected to main grid (on-shore) in 2030",null,null,null,null,null,null,null,null,"1 MW Wind turbines connected to main grid (on-shore) in 2050"]
[null,"Costs in","Reduction","Reference","Increase",null,"General inputs:",null,null,null,"Costs in","Reduction","Reference","Increase",null,"General inputs:",null,null,null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
[null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"Assumptions!$C$13","v":7.0000000000000007E-2},null,null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"Assumptions!$C$13","v":7.0000000000000007E-2},null,null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"Assumptions!$C$13","v":7.0000000000000007E-2}]
[null,"Total investment",{"$f":"H17*H16*1000","v":675000},null,{"$f":"C11-D11","v":675000},null,"Reference electricity price",{"$f":"+Assumptions!C35","v":0.2},"US$/kWh",null,"Total investment",{"$f":"Q17*Q16*1000","v":650000},null,{"$f":"L11-M11","v":650000},null,"Reference electricity price",{"$f":"+Assumptions!C35","v":0.2},"US$/kWh",null,"Total investment",{"$f":"Z17*Z16*1000","v":550000},null,{"$f":"U11-V11","v":550000},null,"Reference electricity price",{"$f":"+Assumptions!C35","v":0.2},"US$/kWh"]
[null,"Project life",20,null,null,null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!C38","v":0.48549999999999999},"tCO2/MWh",null,"Project life",20,null,null,null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!C38","v":0.48549999999999999},"tCO2/MWh",null,"Project life",20,null,null,null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!C38","v":0.48549999999999999},"tCO2/MWh"]
[null,"Lev. investment",{"$f":"IF(C12=0,0,PMT($H$10,C12,-C11))","v":63715.224876697597},null,{"$f":"C13-D13","v":63715.224876697597},null,null,null,null,null,"Lev. investment",{"$f":"IF(L12=0,0,PMT($Q$10,L12,-L11))","v":61355.401733116196},null,{"$f":"L13-M13","v":61355.401733116196},null,null,null,null,null,"Lev. investment",{"$f":"IF(U12=0,0,PMT($Z$10,U12,-U11))","v":51916.109158790627},null,{"$f":"U13-V13","v":51916.109158790627}]
[null,"Annual O&M",{"$f":"C11*H15","v":10125},null,{"$f":"C14-D14","v":10125},null,"Reduction option: Wind Power",null,null,null,"Annual O&M",{"$f":"L11*Q15","v":9750},null,{"$f":"L14-M14","v":9750},null,"Reduction option: Wind Power",null,null,null,"Annual O&M",{"$f":"U11*Z15","v":8250},null,{"$f":"U14-V14","v":8250},null,"Reduction option: Wind Power"]
[null,"Annual fuelcost",null,{"$f":"H19*1000*H11","v":500000},{"$f":"C15-D15","v":-500000},null,"O&M  ",1.4999999999999999E-2,null,null,"Annual fuelcost",null,{"$f":"Q19*1000*Q11","v":500000},{"$f":"L15-M15","v":-500000},null,"O&M  ",1.4999999999999999E-2,null,null,"Annual fuelcost",null,{"$f":"Z19*1000*Z11","v":500000},{"$f":"U15-V15","v":-500000},null,"O&M  ",1.4999999999999999E-2]
[null,"Total annual cost",{"$f":"SUM(C13:C15)","v":73840.224876697597},{"$f":"SUM(D13:D15)","v":500000},{"$f":"C16-D16","v":-426159.77512330242},null,"Activity",1,"MW",null,"Total annual cost",{"$f":"SUM(L13:L15)","v":71105.401733116189},{"$f":"SUM(M13:M15)","v":500000},{"$f":"L16-M16","v":-428894.59826688381},null,"Activity",1,"MW",null,"Total annual cost",{"$f":"SUM(U13:U15)","v":60166.109158790627},{"$f":"SUM(V13:V15)","v":500000},{"$f":"U16-V16","v":-439833.89084120939},null,"Activity",1,"MW"]
[null,null,null,null,null,null,"Investment in Activity",675,"US$/kW",null,null,null,null,null,null,"Investment in Activity",650,"US$/kW",null,null,null,null,null,null,"Investment in Activity",550,"US$/kW"]
[null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Capacity factor",2500,"Full time hours",null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Capacity factor",2500,"Full time hours",null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Capacity factor",2500,"Full time hours"]
[null,"Fuel  CO2-eq. emission",null,{"$f":"H19*H12","v":1213.75},{"$f":"D19-C19","v":1213.75},null,"Electricity production",{"$f":"H16*H18","v":2500},"MWh/ year",null,"Fuel  CO2-eq. emission",null,{"$f":"Q19*Q12","v":1213.75},{"$f":"M19-L19","v":1213.75},null,"Electricity production",{"$f":"Q16*Q18","v":2500},"MWh/ year",null,"Fuel  CO2-eq. emission",null,{"$f":"Z19*Z12","v":1213.75},{"$f":"V19-U19","v":1213.75},null,"Electricity production",{"$f":"Z16*Z18","v":2500},"MWh/ year"]
[null,"Other",null,null,null,null,"Cost of electricity produced",{"$f":"C16/H19/1000","v":2.9536089950679037E-2},"US$/kWh",null,"Other",null,null,null,null,"Cost of electricity produced",{"$f":"L16/Q19/1000","v":2.8442160693246475E-2},"US$/kWh",null,"Other",null,null,null,null,"Cost of electricity produced",{"$f":"U16/Z19/1000","v":2.4066443663516249E-2},"US$/kWh"]
[null,"Total CO2-eq. emission ",{"$f":"C19+C20","v":0},{"$f":"D19+D20","v":1213.75},{"$f":"D21-C21","v":1213.75},null,null,null,null,null,"Total CO2-eq. emission ",{"$f":"L19+L20","v":0},{"$f":"M19+M20","v":1213.75},{"$f":"M21-L21","v":1213.75},null,null,null,null,null,"Total CO2-eq. emission ",{"$f":"U19+U20","v":0},{"$f":"V19+V20","v":1213.75},{"$f":"V21-U21","v":1213.75}]
[null,null,null,null,null,null,"Reference option: No wind turbines",null,null,null,null,null,null,null,null,"Reference option: No wind turbines",null,null,null,null,null,null,null,null,"Reference option: No wind turbines"]
[null,"US$/ton CO2-eq.",null,null,{"$f":"IF(E21<>0,E16/E21,0)","v":-351.11001040024917},null,null,null,null,null,"US$/ton CO2-eq.",null,null,{"$f":"IF(N21<>0,N16/N21,0)","v":-353.36321175438417},null,null,null,null,null,"US$/ton CO2-eq.",null,null,{"$f":"IF(W21<>0,W16/W21,0)","v":-362.37601717092434}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"1 MW Wind turbines connected to main grid (on-shore) - 24h storage in 2025",null,null,null,null,null,null,null,null,"1 MW Wind turbines connected to main grid (on-shore) - 24h storage in 2030",null,null,null,null,null,null,null,null,"1 MW Wind turbines connected to main grid (on-shore) - 24h storage in 2050"]
[null,"Costs in","Reduction","Reference","Increase",null,"General inputs:",null,null,null,"Costs in","Reduction","Reference","Increase",null,"General inputs:",null,null,null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
[null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"Assumptions!$C$13","v":7.0000000000000007E-2},null,null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"Assumptions!$C$13","v":7.0000000000000007E-2},null,null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"Assumptions!$C$13","v":7.0000000000000007E-2}]
[null,"Total investment",{"$f":"H41*H40*1000+H46","v":1574178.0821917809},null,{"$f":"C35-D35","v":1574178.0821917809},null,"Reference electricity price",{"$f":"Assumptions!$C35","v":0.2},"US$/kWh",null,"Total investment",{"$f":"Q41*Q40*1000+Q46","v":1099589.0410958906},null,{"$f":"L35-M35","v":1099589.0410958906},null,"Reference electricity price",{"$f":"Assumptions!$C35","v":0.2},"US$/kWh",null,"Total investment",{"$f":"Z41*Z40*1000+Z46","v":924657.53424657532},null,{"$f":"U35-V35","v":924657.53424657532},null,"Reference electricity price",{"$f":"Assumptions!$C35","v":0.2},"US$/kWh"]
[null,"Project life",20,null,null,null,"CO2-eq. emission coefficient",{"$f":"Assumptions!$C38","v":0.48549999999999999},"tCO2/MWh",null,"Project life",20,null,null,null,"CO2-eq. emission coefficient",{"$f":"Assumptions!$C38","v":0.48549999999999999},"tCO2/MWh",null,"Project life",20,null,null,null,"CO2-eq. emission coefficient",{"$f":"Assumptions!$C38","v":0.48549999999999999},"tCO2/MWh"]
[null,"Lev. investment",{"$f":"IF(C36=0,0,PMT($H$10,C36,-C35))","v":148591.27481898942},null,{"$f":"C37-D37","v":148591.27481898942},null,null,null,null,null,"Lev. investment",{"$f":"IF(L36=0,0,PMT($Q$10,L36,-L35))","v":103793.42670426214},null,{"$f":"L37-M37","v":103793.42670426214},null,null,null,null,null,"Lev. investment",{"$f":"IF(U36=0,0,PMT($Z$10,U36,-U35))","v":87281.129968078894},null,{"$f":"U37-V37","v":87281.129968078894}]
[null,"Annual O&M",{"$f":"C35*H39","v":23612.671232876713},null,{"$f":"C38-D38","v":23612.671232876713},null,"Reduction option: Wind Power",null,null,null,"Annual O&M",{"$f":"L35*Q39","v":16493.835616438359},null,{"$f":"L38-M38","v":16493.835616438359},null,"Reduction option: Wind Power",null,null,null,"Annual O&M",{"$f":"U35*Z39","v":13869.863013698628},null,{"$f":"U38-V38","v":13869.863013698628},null,"Reduction option: Wind Power"]
[null,"Annual fuelcost",null,{"$f":"H43*1000*H35","v":547000},{"$f":"C39-D39","v":-547000},null,"O&M  ",1.4999999999999999E-2,null,null,"Annual fuelcost",null,{"$f":"Q43*1000*Q35","v":547000},{"$f":"L39-M39","v":-547000},null,"O&M  ",1.4999999999999999E-2,null,null,"Annual fuelcost",null,{"$f":"Z43*1000*Z35","v":547000},{"$f":"U39-V39","v":-547000},null,"O&M  ",1.4999999999999999E-2]
[null,"Total annual cost",{"$f":"SUM(C37:C39)","v":172203.94605186614},{"$f":"SUM(D37:D39)","v":547000},{"$f":"C40-D40","v":-374796.05394813383},null,"Activity",1,"MW",null,"Total annual cost",{"$f":"SUM(L37:L39)","v":120287.26232070049},{"$f":"SUM(M37:M39)","v":547000},{"$f":"L40-M40","v":-426712.73767929949},null,"Activity",1,"MW",null,"Total annual cost",{"$f":"SUM(U37:U39)","v":101150.99298177753},{"$f":"SUM(V37:V39)","v":547000},{"$f":"U40-V40","v":-445849.00701822247},null,"Activity",1,"MW"]
[null,null,null,null,null,null,"Investment in turbine",{"$f":"+H17","v":675},"US$/kW",null,null,null,null,null,null,"Investment in turbine",{"$f":"+Q17","v":650},"US$/kW",null,null,null,null,null,null,"Investment in turbine",{"$f":"+Z17","v":550},"US$/kW"]
[null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Capacity factor",2735,"Full time hours",null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Capacity factor",2735,"Full time hours",null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Capacity factor",2735,"Full time hours"]
[null,"Fuel  CO2-eq. emission",null,{"$f":"H43*H36","v":1327.8425},{"$f":"D43-C43","v":1327.8425},null,"Electricity production",{"$f":"H40*H42","v":2735},"MWh/ year",null,"Fuel  CO2-eq. emission",null,{"$f":"Q43*Q36","v":1327.8425},{"$f":"M43-L43","v":1327.8425},null,"Electricity production",{"$f":"Q40*Q42","v":2735},"MWh/ year",null,"Fuel  CO2-eq. emission",null,{"$f":"Z43*Z36","v":1327.8425},{"$f":"V43-U43","v":1327.8425},null,"Electricity production",{"$f":"Z40*Z42","v":2735},"MWh/ year"]
[null,"Other",null,null,null,null,"Electricity production per day",{"$f":"H43/365*1000","v":7493.1506849315074},"kWh/day",null,"Other",null,null,null,null,"Electricity production per day",{"$f":"Q43/365*1000","v":7493.1506849315074},"kWh/day",null,"Other",null,null,null,null,"Electricity production per day",{"$f":"Z43/365*1000","v":7493.1506849315074},"kWh/day"]
[null,"Total CO2-eq. emission ",{"$f":"C43+C44","v":0},{"$f":"D43+D44","v":1327.8425},{"$f":"D45-C45","v":1327.8425},null,"Unit cost of batteries",{"$f":"+Storage!H15","v":120},"US$/kWh",null,"Total CO2-eq. emission ",{"$f":"L43+L44","v":0},{"$f":"M43+M44","v":1327.8425},{"$f":"M45-L45","v":1327.8425},null,"Unit cost of batteries",{"$f":"+Storage!Q15","v":60},"US$/kWh",null,"Total CO2-eq. emission ",{"$f":"U43+U44","v":0},{"$f":"V43+V44","v":1327.8425},{"$f":"V45-U45","v":1327.8425},null,"Unit cost of batteries",{"$f":"+Storage!Z15","v":50},"US$/kWh"]
[null,null,null,null,null,null,"Total cost of batteries",{"$f":"H44*H45","v":899178.08219178091},"US$",null,null,null,null,null,null,"Total cost of batteries",{"$f":"Q44*Q45","v":449589.04109589045},"US$",null,null,null,null,null,null,"Total cost of batteries",{"$f":"Z44*Z45","v":374657.53424657538},"US$"]
[null,"US$/ton CO2-eq.",null,null,{"$f":"IF(E45<>0,E40/E45,0)","v":-282.25942003523295},null,"Cost of electricity produced",{"$f":"C40/H43/1000","v":6.2963051572894377E-2},"US$/kWh",null,"US$/ton CO2-eq.",null,null,{"$f":"IF(N45<>0,N40/N45,0)","v":-321.35794544857504},null,"Cost of electricity produced",{"$f":"L40/Q43/1000","v":4.3980717484716818E-2},"US$/kWh",null,"US$/ton CO2-eq.",null,null,{"$f":"IF(W45<>0,W40/W45,0)","v":-335.769496019462},null,"Cost of electricity produced",{"$f":"U40/Z43/1000","v":3.6983909682551198E-2},"US$/kWh"]
[]
[null,null,null,null,null,null,"Reference option: No wind turbines",null,null,null,null,null,null,null,null,"Reference option: No wind turbines",null,null,null,null,null,null,null,null,"Reference option: No wind turbines"]
[]
[]
[]
[]
[]
[]
[]
[null,"1 MW Wind turbines connected to main grid (off-shore) in 2025",null,null,null,null,null,null,null,null,"1 MW Wind turbines connected to main grid (off-shore) in 2030",null,null,null,null,null,null,null,null,"1 MW Wind turbines connected to main grid (off-shore) in 2050"]
[null,"Costs in","Reduction","Reference","Increase",null,"General inputs:",null,null,null,"Costs in","Reduction","Reference","Increase",null,"General inputs:",null,null,null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
[null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"Assumptions!$C$13","v":7.0000000000000007E-2},null,null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"Assumptions!$C$13","v":7.0000000000000007E-2},null,null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"Assumptions!$C$13","v":7.0000000000000007E-2}]
[null,"Total investment",{"$f":"H66*H65*1000","v":2500000},null,{"$f":"C60-D60","v":2500000},null,"Reference electricity price",{"$f":"+Assumptions!C35","v":0.2},"US$/kWh",null,"Total investment",{"$f":"Q66*Q65*1000","v":2200000},null,{"$f":"L60-M60","v":2200000},null,"Reference electricity price",{"$f":"+Assumptions!C35","v":0.2},"US$/kWh",null,"Total investment",{"$f":"Z66*Z65*1000","v":1400000},null,{"$f":"U60-V60","v":1400000},null,"Reference electricity price",{"$f":"+Assumptions!C35","v":0.2},"US$/kWh"]
[null,"Project life",20,null,null,null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!C39","v":0.48549999999999999},"tCO2/MWh",null,"Project life",20,null,null,null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!C39","v":0.48549999999999999},"tCO2/MWh",null,"Project life",20,null,null,null,"CO2-eq. emission coefficient",{"$f":"+Assumptions!C39","v":0.48549999999999999},"tCO2/MWh"]
[null,"Lev. investment",{"$f":"IF(C61=0,0,PMT($H$59,C61,-C60))","v":235982.31435813924},null,{"$f":"C62-D62","v":235982.31435813924},null,null,null,null,null,"Lev. investment",{"$f":"IF(L61=0,0,PMT($Q$59,L61,-L60))","v":207664.43663516251},null,{"$f":"L62-M62","v":207664.43663516251},null,null,null,null,null,"Lev. investment",{"$f":"IF(U61=0,0,PMT($Z$59,U61,-U60))","v":132150.09604055798},null,{"$f":"U62-V62","v":132150.09604055798}]
[null,"Annual O&M",{"$f":"C60*H64","v":37500},null,{"$f":"C63-D63","v":37500},null,"Reduction option: Wind Power",null,null,null,"Annual O&M",{"$f":"L60*Q64","v":33000},null,{"$f":"L63-M63","v":33000},null,"Reduction option: Wind Power",null,null,null,"Annual O&M",{"$f":"U60*Z64","v":21000},null,{"$f":"U63-V63","v":21000},null,"Reduction option: Wind Power"]
[null,"Annual fuelcost",null,{"$f":"H68*1000*H60","v":640000},{"$f":"C64-D64","v":-640000},null,"O&M  ",1.4999999999999999E-2,null,null,"Annual fuelcost",null,{"$f":"Q68*1000*Q60","v":640000},{"$f":"L64-M64","v":-640000},null,"O&M  ",1.4999999999999999E-2,null,null,"Annual fuelcost",null,{"$f":"Z68*1000*Z60","v":640000},{"$f":"U64-V64","v":-640000},null,"O&M  ",1.4999999999999999E-2]
[null,"Total annual cost",{"$f":"SUM(C62:C64)","v":273482.31435813924},{"$f":"SUM(D62:D64)","v":640000},{"$f":"C65-D65","v":-366517.68564186076},null,"Activity",1,"MW",null,"Total annual cost",{"$f":"SUM(L62:L64)","v":240664.43663516251},{"$f":"SUM(M62:M64)","v":640000},{"$f":"L65-M65","v":-399335.56336483749},null,"Activity",1,"MW",null,"Total annual cost",{"$f":"SUM(U62:U64)","v":153150.09604055798},{"$f":"SUM(V62:V64)","v":640000},{"$f":"U65-V65","v":-486849.90395944205},null,"Activity",1,"MW"]
[null,null,null,null,null,null,"Investment in Activity",{"$f":"(2800+Q66)/2","v":2500},"US$/kW",null,null,null,null,null,null,"Investment in Activity",2200,"US$/kW",null,null,null,null,null,null,"Investment in Activity",1400,"US$/kW"]
[null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Capacity factor",3200,"Full time hours",null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Capacity factor",3200,"Full time hours",null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Capacity factor",3200,"Full time hours"]
[null,"Fuel  CO2-eq. emission",null,{"$f":"H68*H61","v":1553.6},{"$f":"D68-C68","v":1553.6},null,"Electricity production",{"$f":"H65*H67","v":3200},"MWh/ year",null,"Fuel  CO2-eq. emission",null,{"$f":"Q68*Q61","v":1553.6},{"$f":"M68-L68","v":1553.6},null,"Electricity production",{"$f":"Q65*Q67","v":3200},"MWh/ year",null,"Fuel  CO2-eq. emission",null,{"$f":"Z68*Z61","v":1553.6},{"$f":"V68-U68","v":1553.6},null,"Electricity production",{"$f":"Z65*Z67","v":3200},"MWh/ year"]
[null,"Other",null,null,null,null,"Cost of electricity produced",{"$f":"C65/H68/1000","v":8.5463223236918504E-2},"US$/kWh",null,"Other",null,null,null,null,"Cost of electricity produced",{"$f":"L65/Q68/1000","v":7.5207636448488283E-2},"US$/kWh",null,"Other",null,null,null,null,"Cost of electricity produced",{"$f":"U65/Z68/1000","v":4.7859405012674369E-2},"US$/kWh"]
[null,"Total CO2-eq. emission ",{"$f":"C68+C69","v":0},{"$f":"D68+D69","v":1553.6},{"$f":"D70-C70","v":1553.6},null,null,null,null,null,"Total CO2-eq. emission ",{"$f":"L68+L69","v":0},{"$f":"M68+M69","v":1553.6},{"$f":"M70-L70","v":1553.6},null,null,null,null,null,"Total CO2-eq. emission ",{"$f":"U68+U69","v":0},{"$f":"V68+V69","v":1553.6},{"$f":"V70-U70","v":1553.6}]
[null,null,null,null,null,null,"Reference option: No wind turbines",null,null,null,null,null,null,null,null,"Reference option: No wind turbines",null,null,null,null,null,null,null,null,"Reference option: No wind turbines"]
[null,"US$/ton CO2-eq.",null,null,{"$f":"IF(E70<>0,E65/E70,0)","v":-235.91509117009576},null,null,null,null,null,"US$/ton CO2-eq.",null,null,{"$f":"IF(N70<>0,N65/N70,0)","v":-257.03885386511166},null,null,null,null,null,"US$/ton CO2-eq.",null,null,{"$f":"IF(W70<>0,W65/W70,0)","v":-313.36888771848743}]